0.262
Revenue฿B
2.102
2.137
2.131
2.107
2.082
2.067
2.131
2.121
2.159
2.224
0.273
1.33%
0.77%
30
18.67
Revenue growth%
2.82
2.68
2.69
3.68
5.94
6.63
6.36
9.34
9.57
10.19
26.25
9.34
6.15
91
20.62
Gross margin%
22.18
23.45
23.22
23.07
25.20
22.38
25.22
22.97
23.55
26.48
24.73
23.55
23.34
28
7.38
Operating margin%
8.01
7.51
8.34
10.97
10.46
12.04
10.08
7.58
5.73
8.31
27.12
8.31
8.33
19
22.94
Net margin%
3.32
1.20
0.40
0.40
0.40
0.40
2.45
2.56
3.20
2.95
8.34
2.56
1.83
61
36.44
P/E ratio (avg)x
26.45
25.23
27.81
27.46
29.82
33.07
29.18
30.49
31.52
33.56
25.37
31.52
29.50
36
24.47
EV/EBITx
10.15
11.96
13.26
15.07
14.96
17.65
21.31
22.43
27.08
27.23
10.11
22.43
16.36
10
24.68
FCF yield (avg)%
13.39
12.49
13.48
13.08
15.77
13.75
15.08
16.76
18.46
20.70
10.21
16.76
14.41
84
23.45
FCF margin%
12.06
9.99
8.44
5.91
3.84
6.00
7.41
7.03
6.27
7.92
25.37
7.03
7.22
8
0.455
FCF / Net incomex
0.802
0.878
0.900
0.818
0.889
0.916
0.960
1.044
1.138
1.122
0.231
1.044
0.908
85
19.33
ROIC%
27.99
30.41
30.02
29.75
28.11
29.59
29.08
29.43
31.25
33.87
7.56
29.59
29.67
21
16.81
Return on equity%
14.09
11.65
12.84
12.42
14.28
12.04
11.52
11.50
14.23
11.48
12.50
11.52
12.23
54
10.53
Return on assets%
0.40
3.08
4.66
6.18
5.77
4.58
4.68
7.38
4.98
2.95
5.84
4.68
4.67
7
1.71
EPS฿
1.50
1.45
1.48
1.35
1.43
1.54
1.53
1.65
1.80
1.81
1.76
4.78%
2.26%
—
29.27
EPS growth%
0.40
1.05
2.59
3.25
0.69
1.17
4.06
1.84
0.53
2.58
17.59
1.84
1.51
6
0.47
Bookvalue per sh฿
2.17
2.41
2.65
2.58
2.80
3.07
3.05
3.44
3.82
3.79
0.67
6.22%
7.54%
—
0.86
FCF per share฿
1.04
0.89
0.78
0.66
0.67
0.60
0.59
0.57
0.48
0.52
1.11
(5.16%)
(7.09%)
—
1.10
Dividend per sh฿
1.35
1.49
1.56
1.70
1.83
1.87
1.81
1.81
1.94
2.07
0.70
2.42%
4.58%
—
10.25
Div yield (avg)%
19.76
21.27
22.68
20.93
22.51
21.27
23.35
25.27
22.70
22.37
28.94
22.70
22.44
52
28.75
Payout ratio%
10.70
9.89
11.36
9.83
10.46
7.72
10.46
8.69
8.18
9.63
13.70
8.69
9.86
35
693.4
Shares (diluted)M
724.5
695.7
720.4
706.4
791.0
854.2
809.4
881.7
904.9
934.1
701.7
3.38%
1.87%
39
19.64
Buyback yield%
9.20
6.82
7.84
4.98
3.58
1.06
1.04
3.82
2.74
3.74
13.40
2.74
3.78
9
0.319
D/E ratiox
0.151
0.160
0.173
0.168
0.166
0.185
0.172
0.167
0.174
0.186
1.272
0.174
0.170
90
1.770
Enterprise value฿B
1.256
1.315
1.412
1.453
1.506
1.401
1.544
1.488
1.597
1.595
0.196
1.15%
2.19%
14
862.6
LT debt฿M
435.5
438.9
451.6
540.9
645.6
726.5
748.2
814.9
913.3
965.9
629.2
8.39%
8.54%
61
Revenue
฿2.224B
0.77%
1.00×
Cost of revenue
฿1.334B
1.06%
1.03×
Operating expenses
฿485.0M
0.74%
1.00×
Cash and investments
18.13%