1.772
Revenue฿B
1.372
1.414
1.414
1.409
1.464
1.506
1.548
1.552
1.541
1.571
1.839
1.43%
1.69%
74
18.37
Revenue growth%
26.56
27.34
30.03
27.19
26.39
27.55
28.93
30.93
33.91
35.33
11.91
30.93
28.24
24
9.74
Gross margin%
6.62
6.69
6.41
4.01
2.85
3.47
5.25
2.31
3.22
4.39
16.05
3.47
4.20
81
21.07
Operating margin%
11.46
12.84
15.16
14.08
12.47
11.44
13.59
12.41
11.12
10.89
27.16
11.44
12.44
82
2.34
Net margin%
18.67
19.96
21.20
21.06
22.46
23.19
20.35
17.89
16.54
17.39
8.35
17.89
20.15
51
24.94
P/E ratio (avg)x
13.56
13.17
13.22
12.29
13.31
15.03
15.10
16.35
18.15
18.54
25.29
16.35
14.30
54
6.844
EV/EBITx
28.60
29.90
33.40
33.22
35.37
40.49
48.45
50.16
60.31
60.04
12.51
50.16
37.93
49
10.22
FCF yield (avg)%
0.40
0.40
0.40
1.85
2.84
3.70
6.05
8.92
7.32
5.46
17.74
6.05
3.27
41
9.22
FCF margin%
5.69
2.93
3.79
2.12
4.40
6.65
5.41
5.80
7.10
9.63
22.97
6.65
5.55
8
0.870
FCF / Net incomex
0.180
0.184
0.173
0.172
0.146
0.133
0.128
0.120
0.111
0.107
1.490
0.120
0.140
28
16.84
ROIC%
21.84
18.91
18.23
16.39
14.86
13.65
12.80
11.08
8.11
10.95
26.22
11.08
14.26
77
8.32
Return on equity%
1.65
4.45
1.58
0.77
2.22
3.73
2.32
3.96
4.33
4.96
16.84
3.96
3.03
5
14.14
Return on assets%
4.89
7.26
7.37
10.30
9.47
6.99
9.10
11.81
12.26
11.23
24.27
11.23
9.28
28
0.96
EPS฿
0.40
0.39
0.35
0.31
0.34
0.36
0.38
0.40
0.41
0.40
1.01
3.43%
0.79%
—
12.79
EPS growth%
9.73
7.66
8.52
8.64
8.34
9.99
11.54
10.53
9.52
10.00
11.30
10.00
9.62
27
0.80
Bookvalue per sh฿
1.45
1.51
1.71
1.85
2.10
2.12
2.56
2.62
2.61
3.11
1.04
8.15%
9.34%
—
0.48
FCF per share฿
0.82
0.86
0.75
0.71
0.70
0.68
0.60
0.62
0.54
0.52
0.47
(5.67%)
(4.29%)
—
1.22
Dividend per sh฿
0.54
0.56
0.60
0.63
0.65
0.65
0.67
0.69
0.67
0.65
0.21
(0.25%)
2.33%
—
20.33
Div yield (avg)%
6.64
6.39
9.37
6.90
6.37
4.54
3.99
5.39
4.57
3.69
16.62
4.54
5.88
47
23.59
Payout ratio%
31.57
32.17
32.75
33.31
35.48
32.93
35.88
38.35
39.81
41.99
10.99
38.35
34.39
65
1.073
Shares (diluted)B
1.045
1.084
1.117
1.186
1.156
1.037
1.050
1.112
1.139
1.007
1.048
(2.73%)
(1.03%)
63
3.42
Buyback yield%
25.98
28.29
27.91
26.42
24.55
23.88
25.68
27.99
28.04
28.79
21.06
27.99
27.17
47
0.940
D/E ratiox
1.544
1.620
1.804
1.938
1.822
1.885
1.892
2.053
2.287
2.324
1.609
2.053
1.889
41
0.767
Enterprise value฿B
1.081
1.012
1.106
1.057
0.982
1.013
1.057
1.014
1.119
1.183
1.114
3.80%
1.23%
69
0.766
LT debt฿B
2.162
2.398
2.663
2.545
2.755
3.078
3.428
3.870
3.602
3.661
1.383
5.85%
5.24%
53
Revenue
฿1.571B
1.69%
1.00×
Cost of revenue
฿1.017B
1.66%
1.00×
Operating expenses
฿239.8M
0.97%
0.93×
Goodwill & intangibles
19.58%
Spread over hurdle
(0.82%)