1.277
Revenue฿B
1.215
1.280
1.342
1.437
1.525
1.653
1.729
1.844
1.956
2.109
1.308
6.69%
6.39%
17
5.90
Revenue growth%
30.28
29.07
30.07
32.99
35.75
38.02
39.00
37.97
39.95
41.12
4.90
39.00
36.86
53
15.33
Gross margin%
0.40
0.40
3.18
1.03
0.40
0.61
0.93
1.50
1.29
1.67
5.58
1.29
0.98
81
19.07
Operating margin%
15.44
16.75
14.90
12.94
15.82
18.02
16.09
14.00
12.68
11.59
8.69
14.00
15.17
41
12.49
Net margin%
27.41
27.31
25.82
26.07
25.00
22.18
22.49
21.85
19.18
21.99
13.45
21.99
23.75
34
25.06
P/E ratio (avg)x
21.58
21.08
22.91
22.64
21.37
20.47
21.20
19.13
21.49
23.18
23.85
21.20
21.43
40
17.39
EV/EBITx
9.082
8.958
9.757
10.40
10.85
10.21
10.09
10.47
10.58
12.11
30.65
10.47
10.30
55
13.04
FCF yield (avg)%
29.61
29.09
29.21
29.04
31.01
30.20
31.64
32.48
30.80
28.32
24.76
30.80
29.90
72
9.78
FCF margin%
3.88
1.16
3.63
5.17
3.91
6.13
6.71
6.77
5.68
3.98
6.16
6.13
4.57
23
1.741
FCF / Net incomex
1.691
1.951
1.977
2.322
2.257
2.398
2.262
2.270
2.203
2.508
1.198
2.270
2.259
13
20.82
ROIC%
3.89
3.59
3.19
2.12
3.35
3.08
3.92
2.36
0.40
1.73
24.01
2.36
3.13
85
4.70
Return on equity%
14.59
13.76
11.28
8.72
8.79
10.30
7.78
5.79
4.82
6.44
12.92
6.44
8.76
38
15.59
Return on assets%
3.97
2.18
3.59
1.06
3.56
4.42
5.45
2.79
0.69
0.40
17.83
2.79
3.18
68
0.09
EPS฿
0.39
0.41
0.43
0.42
0.45
0.46
0.51
0.46
0.46
0.46
0.09
0.30%
2.07%
—
8.12
EPS growth%
14.44
14.76
13.33
10.47
8.87
7.40
8.03
10.65
9.20
6.98
28.97
8.03
9.83
60
0.34
Bookvalue per sh฿
0.49
0.53
0.59
0.66
0.71
0.79
0.83
0.80
0.72
0.81
0.29
2.76%
5.87%
—
0.51
FCF per share฿
0.46
0.48
0.54
0.60
0.57
0.54
0.62
0.63
0.70
0.65
0.15
2.78%
3.86%
—
0.08
Dividend per sh฿
0.14
0.14
0.15
0.17
0.20
0.21
0.21
0.21
0.22
0.24
0.47
4.03%
4.49%
—
8.88
Div yield (avg)%
21.18
19.14
20.97
22.49
23.70
24.97
23.21
25.16
25.57
23.35
24.15
24.97
23.28
24
26.79
Payout ratio%
5.49
6.83
4.20
5.60
7.78
8.07
6.98
5.10
7.65
6.60
12.25
6.98
6.72
65
1.841
Shares (diluted)B
2.042
2.191
2.496
2.361
2.559
2.703
3.016
2.777
2.568
2.855
1.852
2.21%
3.21%
25
12.38
Buyback yield%
28.82
30.70
30.03
28.95
30.38
30.93
31.55
31.25
29.61
27.24
29.86
30.93
30.20
94
0.323
D/E ratiox
0.739
0.697
0.616
0.620
0.555
0.578
0.503
0.495
0.430
0.393
0.517
0.495
0.566
36
1.443
Enterprise value฿B
2.619
2.648
3.123
3.085
2.909
2.790
2.974
2.815
3.155
3.566
1.933
4.15%
4.41%
67
1.926
LT debt฿B
0.821
0.906
0.989
1.014
1.116
1.339
1.550
1.738
2.006
2.008
1.877
12.47%
9.11%
54
Revenue
฿2.109B
6.39%
1.00×
Cost of revenue
฿1.177B
6.45%
1.01×
Operating expenses
฿370.6M
6.33%
0.99×
Goodwill & intangibles
16.50%