24.97
Revenue฿B
23.08
23.43
23.25
23.42
23.75
23.51
23.37
23.90
23.83
23.99
26.02
0.20%
0.60%
18
8.94
Revenue growth%
22.15
19.27
18.62
21.04
21.35
21.01
20.84
19.93
18.49
17.93
22.74
19.93
20.39
35
14.52
Gross margin%
22.29
24.93
27.57
27.54
25.50
25.11
26.91
28.90
30.80
31.95
2.59
28.90
27.22
33
17.29
Operating margin%
7.51
6.74
5.51
8.25
9.06
10.81
11.43
12.05
13.82
14.63
14.09
12.05
9.93
18
17.99
Net margin%
18.70
20.91
20.17
19.15
17.25
17.38
16.97
18.37
20.32
22.64
16.37
18.37
18.92
76
10.42
P/E ratio (avg)x
37.05
35.85
33.88
32.81
36.09
36.32
40.22
39.73
40.85
40.47
19.82
40.22
36.68
31
36.19
EV/EBITx
18.27
16.80
18.87
18.53
16.77
15.47
15.05
14.85
14.62
14.33
19.78
14.85
16.12
51
27.44
FCF yield (avg)%
22.73
20.72
17.73
20.00
17.82
19.41
18.87
20.41
21.42
18.45
20.14
19.41
19.70
89
6.91
FCF margin%
20.72
22.54
20.83
18.69
17.20
14.39
13.38
13.01
14.42
12.65
7.13
13.38
15.81
24
0.566
FCF / Net incomex
0.981
0.981
0.902
0.864
0.804
0.708
0.713
0.693
0.753
0.824
0.658
0.713
0.814
68
22.32
ROIC%
30.36
32.54
35.50
33.28
35.49
34.62
36.39
33.79
32.24
33.38
27.49
33.79
33.59
80
6.93
Return on equity%
2.51
1.91
1.76
4.62
3.09
5.54
7.13
4.34
4.37
5.89
12.05
5.54
4.36
13
22.84
Return on assets%
5.89
6.07
3.12
2.58
5.12
2.35
3.65
3.60
5.69
4.10
24.59
3.65
3.87
73
0.42
EPS฿
0.60
0.58
0.59
0.64
0.71
0.71
0.68
0.75
0.85
0.85
0.47
3.55%
2.74%
—
13.33
EPS growth%
1.84
0.40
0.40
0.48
2.61
4.02
2.73
0.98
2.20
3.21
10.90
2.73
2.02
40
0.71
Bookvalue per sh฿
1.09
1.09
1.11
1.02
1.06
1.01
1.10
1.06
1.01
1.13
0.76
1.45%
1.67%
—
0.48
FCF per share฿
0.49
0.45
0.48
0.52
0.48
0.52
0.56
0.62
0.69
0.73
0.72
8.79%
4.37%
—
0.55
Dividend per sh฿
0.85
0.92
0.92
1.00
1.20
1.33
1.43
1.50
1.72
1.91
0.55
9.76%
9.82%
—
25.33
Div yield (avg)%
16.49
13.95
14.36
14.34
15.17
15.22
15.55
15.52
17.55
17.45
25.98
15.55
15.37
37
27.90
Payout ratio%
20.56
18.40
19.44
19.35
20.80
19.98
22.69
20.05
18.87
16.56
14.28
19.98
19.71
18
27.53
Shares (diluted)B
34.07
40.06
43.99
43.77
45.04
54.03
55.31
63.99
64.49
69.81
28.51
9.16%
7.99%
17
7.23
Buyback yield%
8.86
8.30
7.59
9.96
9.81
12.44
11.15
10.92
8.75
6.42
5.38
10.92
9.33
28
1.030
D/E ratiox
1.530
1.810
2.111
2.311
2.253
2.374
2.395
2.373
2.620
2.730
0.193
2.395
2.342
83
15.15
Enterprise value฿B
21.03
20.44
18.87
19.63
19.06
18.09
20.79
19.24
19.89
19.32
9.589
0.27%
(1.50%)
6
3.376
LT debt฿B
11.99
12.61
13.53
13.85
16.04
15.57
15.20
16.75
19.21
21.77
13.37
6.30%
7.35%
83
Revenue
฿23.99B
0.60%
1.00×
Cost of revenue
฿14.00B
0.50%
0.99×
Operating expenses
฿2.628B
0.56%
1.00×
Cash and investments
19.35%
Goodwill & intangibles
16.07%
Spread over hurdle
10.31%