6.170
Revenue฿B
5.740
5.765
5.871
5.870
6.023
6.219
6.266
6.228
6.392
6.412
6.578
1.26%
1.30%
40
4.18
Revenue growth%
22.99
25.25
26.00
23.49
23.72
26.56
26.73
29.11
30.22
27.79
27.40
27.79
26.28
90
16.27
Gross margin%
14.16
13.29
13.62
13.19
15.19
18.10
16.49
17.28
17.93
19.96
6.09
17.93
15.84
42
20.04
Operating margin%
0.40
2.47
4.33
4.88
6.10
5.17
2.21
2.85
3.92
4.23
26.76
3.92
4.07
62
17.15
Net margin%
27.40
25.85
23.97
22.13
20.20
19.70
22.61
24.85
24.60
23.96
15.62
23.96
23.97
68
10.49
P/E ratio (avg)x
39.88
43.16
44.45
47.66
53.88
56.08
51.91
58.45
65.49
61.98
26.70
58.45
52.90
47
28.06
EV/EBITx
17.15
14.62
14.15
15.33
16.56
15.28
13.91
14.57
13.83
14.97
19.57
14.57
14.79
60
13.63
FCF yield (avg)%
14.70
14.45
13.32
14.74
14.81
12.49
12.25
11.25
14.21
12.80
26.68
12.49
13.76
19
3.19
FCF margin%
17.94
20.82
18.19
18.21
18.10
18.03
17.60
17.17
17.43
14.50
29.81
17.43
17.99
16
0.113
FCF / Net incomex
1.550
1.691
1.792
1.900
2.013
2.012
2.077
2.138
2.185
2.161
1.253
2.138
2.013
6
19.37
ROIC%
8.81
8.56
10.22
11.53
14.37
14.58
17.48
18.79
16.04
18.34
11.92
17.48
14.47
28
29.88
Return on equity%
9.62
12.18
13.82
12.17
11.38
13.42
14.91
14.00
13.76
13.38
19.06
13.76
13.40
5
11.16
Return on assets%
2.06
0.65
0.40
0.40
0.40
1.44
3.04
4.44
3.26
1.26
25.88
3.04
1.35
9
1.58
EPS฿
2.03
2.03
1.99
2.05
2.30
2.29
2.49
2.46
2.80
3.22
1.75
6.98%
6.26%
—
18.13
EPS growth%
14.12
12.18
9.21
7.36
7.43
6.73
6.46
5.64
6.83
6.55
7.40
6.55
7.09
73
1.76
Bookvalue per sh฿
1.58
1.41
1.35
1.39
1.22
1.22
1.28
1.18
1.28
1.37
4.06
2.36%
(1.12%)
—
2.65
FCF per share฿
0.95
1.02
1.16
1.11
1.04
1.08
1.24
1.29
1.43
1.39
1.79
5.82%
4.12%
—
4.33
Dividend per sh฿
5.49
6.09
7.09
6.84
6.87
7.22
7.14
8.29
8.14
9.46
3.98
6.61%
6.11%
—
16.05
Div yield (avg)%
2.05
3.53
3.21
0.71
0.40
0.40
0.76
3.10
4.11
3.26
22.92
3.10
2.57
70
22.81
Payout ratio%
9.53
7.42
4.49
4.96
7.83
6.55
8.08
7.16
4.41
6.71
2.03
6.71
6.93
68
1.164
Shares (diluted)B
1.573
1.432
1.417
1.414
1.534
1.672
1.675
1.660
1.856
2.091
1.180
6.38%
3.83%
72
2.48
Buyback yield%
21.04
18.35
15.40
13.27
12.64
15.19
17.45
15.14
16.19
17.90
27.18
16.19
15.80
46
0.521
D/E ratiox
1.366
1.304
1.409
1.581
1.696
1.573
1.446
1.659
1.610
1.786
1.202
1.610
1.577
73
2.938
Enterprise value฿B
1.423
1.271
1.263
1.138
1.042
1.132
0.993
0.940
0.891
0.853
3.730
(3.91%)
(5.29%)
82
5.943
LT debt฿B
3.931
4.416
5.049
5.439
5.589
5.676
6.750
7.630
8.916
10.01
4.676
12.36%
11.49%
17
Revenue
฿6.412B
1.30%
1.00×
Cost of revenue
฿4.214B
1.56%
1.03×
Operating expenses
฿1.153B
0.55%
0.93×