0.722
Revenue฿B
0.653
0.682
0.715
0.752
0.785
0.823
0.872
0.908
0.957
1.026
0.757
5.52%
5.32%
24
14.40
Revenue growth%
25.61
24.20
21.74
22.30
21.00
18.18
15.88
13.45
14.74
16.41
27.95
15.88
19.59
33
18.43
Gross margin%
7.26
6.64
9.17
11.72
9.43
8.51
6.98
6.98
7.46
5.59
9.97
6.98
7.36
55
23.51
Operating margin%
31.02
30.21
28.70
28.36
29.73
29.17
31.70
30.83
29.20
26.22
17.29
29.20
29.46
77
10.65
Net margin%
23.89
25.08
26.67
26.17
25.07
24.85
26.87
25.03
28.03
27.31
29.71
26.87
25.62
72
21.73
P/E ratio (avg)x
39.01
42.40
44.88
48.05
47.54
54.87
62.86
58.81
58.19
58.01
11.22
58.19
51.46
5
16.08
EV/EBITx
23.51
23.31
22.81
27.12
26.50
29.74
30.57
31.30
30.69
35.07
27.85
30.69
28.43
34
2.35
FCF yield (avg)%
26.20
27.44
29.51
32.29
33.42
33.53
34.69
36.22
33.88
33.72
11.58
33.88
33.48
25
23.07
FCF margin%
6.17
6.35
3.89
4.12
3.18
4.13
1.84
3.66
4.71
6.95
11.40
4.13
4.13
19
0.778
FCF / Net incomex
0.325
0.335
0.298
0.296
0.313
0.316
0.330
0.332
0.285
0.275
1.514
0.316
0.315
31
20.19
ROIC%
16.82
16.66
14.91
16.91
17.20
19.25
19.23
19.25
20.48
20.95
3.17
19.25
18.21
51
24.98
Return on equity%
25.06
22.25
19.27
19.03
21.87
19.78
21.11
21.76
24.69
25.40
18.84
21.76
21.81
29
15.94
Return on assets%
13.78
12.05
14.97
13.45
12.08
12.77
11.99
9.83
10.36
7.66
5.17
10.36
12.06
83
1.91
EPS฿
1.45
1.33
1.14
1.01
0.98
1.05
1.01
0.98
1.03
1.10
2.11
2.31%
(2.45%)
—
4.63
EPS growth%
1.59
3.07
4.77
2.77
4.09
4.31
6.93
5.05
3.62
5.24
6.61
5.05
4.20
9
0.80
Bookvalue per sh฿
0.44
0.40
0.43
0.38
0.40
0.39
0.42
0.39
0.37
0.37
0.83
(1.52%)
(1.44%)
—
0.41
FCF per share฿
0.82
0.87
0.82
0.78
0.82
0.72
0.78
0.77
0.84
0.87
2.15
1.10%
0.86%
—
0.93
Dividend per sh฿
0.92
1.02
0.99
1.06
1.04
1.11
1.20
1.39
1.65
1.78
2.10
11.48%
7.56%
—
14.17
Div yield (avg)%
6.23
7.81
9.83
9.58
12.45
11.55
8.72
9.46
12.36
11.32
25.18
11.32
9.71
91
19.07
Payout ratio%
32.96
34.69
36.75
36.02
34.47
31.78
30.75
32.09
32.04
34.08
21.10
32.04
33.52
39
339.5
Shares (diluted)M
343.8
314.8
317.1
342.2
374.6
399.5
370.9
416.8
376.8
427.2
340.0
2.66%
2.12%
74
20.74
Buyback yield%
29.17
31.69
29.39
27.77
28.90
30.10
32.66
32.55
33.01
35.35
18.28
32.66
30.89
8
0.375
D/E ratiox
2.438
2.550
2.639
2.455
2.600
2.833
2.715
2.960
2.750
3.146
1.207
2.833
2.677
66
0.709
Enterprise value฿B
1.420
1.411
1.696
2.051
2.468
2.969
3.108
3.592
3.732
4.344
0.042
11.97%
12.74%
71
568.2
LT debt฿M
725.8
681.9
620.8
630.8
562.4
499.6
457.1
491.3
510.3
547.9
467.2
(0.52%)
(3.19%)
31
Revenue
฿1.026B
5.32%
1.00×
Cost of revenue
฿718.5M
5.32%
1.00×
Operating expenses
฿174.0M
5.33%
1.00×
Goodwill & intangibles
15.90%