0.296
Revenue฿B
1.231
1.228
1.248
1.239
1.269
1.259
1.264
1.284
1.286
1.333
0.306
0.98%
0.89%
9
7.97
Revenue growth%
26.25
28.23
28.82
26.50
27.53
26.37
29.31
26.78
26.48
28.32
4.54
26.78
27.16
57
21.31
Gross margin%
8.95
8.70
10.20
10.09
7.72
7.59
9.06
7.26
5.54
4.64
11.93
7.26
8.21
89
7.25
Operating margin%
13.73
15.26
17.60
16.00
13.32
15.93
13.42
11.86
10.93
13.55
8.73
13.42
13.64
23
18.88
Net margin%
12.28
14.75
15.24
15.34
12.55
14.60
14.17
13.52
13.06
15.81
5.12
14.17
14.39
89
20.77
P/E ratio (avg)x
36.58
36.48
32.57
32.22
35.94
34.02
33.80
32.98
32.67
31.37
10.96
32.98
33.39
89
10.39
EV/EBITx
36.69
43.36
48.26
50.96
60.36
65.56
65.08
62.23
63.58
68.33
37.89
65.08
61.30
51
22.65
FCF yield (avg)%
23.51
23.22
23.93
24.53
23.06
24.34
22.68
23.06
22.23
24.11
2.33
23.06
23.37
58
10.21
FCF margin%
10.13
9.58
9.06
6.72
5.55
6.51
8.42
11.31
9.06
7.16
17.68
8.42
8.74
84
0.145
FCF / Net incomex
0.488
0.508
0.543
0.536
0.582
0.619
0.588
0.551
0.543
0.576
0.879
0.576
0.547
33
22.97
ROIC%
27.26
25.15
23.21
22.40
23.29
20.47
20.65
22.89
20.36
18.32
8.91
20.47
22.64
14
17.96
Return on equity%
7.15
4.76
1.82
3.65
1.41
0.40
1.94
4.06
5.37
4.44
27.67
4.06
3.86
82
6.04
Return on assets%
6.44
7.63
9.19
12.09
11.50
9.79
8.06
5.85
3.80
4.43
8.19
5.85
7.84
85
0.68
EPS฿
0.21
0.21
0.21
0.22
0.21
0.21
0.23
0.23
0.24
0.23
0.70
1.59%
1.14%
—
21.82
EPS growth%
26.23
27.41
28.24
27.47
25.09
24.78
22.66
25.56
23.63
22.00
29.06
23.63
25.33
47
1.04
Bookvalue per sh฿
0.83
0.85
0.84
0.94
1.04
1.20
1.34
1.56
1.64
1.92
0.62
13.15%
9.40%
—
0.34
FCF per share฿
0.20
0.18
0.19
0.19
0.18
0.15
0.13
0.14
0.13
0.14
0.76
(4.53%)
(4.05%)
—
0.17
Dividend per sh฿
0.59
0.60
0.63
0.66
0.69
0.72
0.86
0.92
0.95
1.15
0.86
10.62%
8.20%
—
17.54
Div yield (avg)%
31.59
31.52
28.77
31.36
31.58
33.24
34.26
33.03
34.59
37.00
22.38
34.26
32.31
93
25.91
Payout ratio%
29.24
28.34
26.81
28.29
26.42
23.82
24.46
24.03
21.05
22.05
15.74
23.82
25.44
34
0.832
Shares (diluted)B
0.857
0.951
0.997
1.055
1.185
1.317
1.497
1.671
1.939
1.821
0.827
8.96%
7.47%
24
10.74
Buyback yield%
7.42
7.10
7.31
5.82
4.62
6.30
6.71
9.54
9.29
9.52
6.48
9.29
7.20
53
1.243
D/E ratiox
1.968
2.127
2.343
2.311
2.188
2.525
2.369
2.522
2.560
2.975
0.785
2.525
2.356
30
0.427
Enterprise value฿B
0.763
0.815
0.904
0.956
0.981
0.980
0.980
1.084
1.050
1.024
0.198
0.86%
2.12%
50
866.7
LT debt฿M
367.7
391.5
426.8
432.9
494.6
562.5
595.9
619.3
656.3
701.1
414.5
7.22%
7.70%
66
Revenue
฿1.333B
0.89%
1.00×
Cost of revenue
฿823.5M
0.99%
1.01×
Operating expenses
฿224.9M
1.15%
1.03×
Goodwill & intangibles
16.62%