5.664
Revenue฿B
4.661
4.896
5.071
5.255
5.455
5.560
5.860
6.074
6.426
6.747
5.779
4.34%
4.12%
21
7.73
Revenue growth%
2.37
1.31
2.77
4.77
2.91
2.99
3.87
2.77
3.65
3.70
27.49
3.65
2.95
63
8.84
Gross margin%
21.71
21.79
24.49
21.81
20.90
21.02
18.70
16.61
19.51
18.21
4.63
18.70
20.96
69
4.40
Operating margin%
30.65
27.74
29.00
28.34
26.01
27.80
27.20
24.28
22.12
21.64
20.82
24.28
27.47
13
28.54
Net margin%
14.55
17.01
16.33
14.26
15.44
13.20
12.37
12.49
10.58
8.95
23.72
12.37
13.73
39
10.27
P/E ratio (avg)x
16.24
18.21
18.60
20.89
22.80
20.50
22.60
25.01
27.15
29.47
33.13
25.01
21.74
32
6.120
EV/EBITx
26.11
23.51
21.51
22.25
19.54
21.15
19.35
19.20
21.24
20.87
34.48
20.87
21.19
25
12.42
FCF yield (avg)%
13.81
16.67
17.07
16.51
16.40
14.43
15.26
16.66
18.57
17.05
25.48
16.66
16.59
74
17.37
FCF margin%
7.37
9.15
10.67
10.44
12.77
12.23
10.01
10.65
10.71
9.06
18.72
10.65
10.54
22
0.414
FCF / Net incomex
1.293
1.248
1.201
1.355
1.211
1.090
1.198
1.306
1.425
1.539
0.504
1.306
1.270
90
24.70
ROIC%
19.20
20.54
22.50
22.12
23.55
24.07
26.13
27.80
27.73
26.01
18.96
26.13
23.81
68
20.28
Return on equity%
3.83
4.61
2.26
1.82
4.53
4.27
1.41
4.20
6.61
6.95
10.79
4.27
4.24
35
8.84
Return on assets%
19.70
17.85
18.19
20.55
18.05
18.15
17.78
18.94
21.42
19.60
20.71
18.94
18.56
85
2.36
EPS฿
0.70
0.70
0.72
0.79
0.84
0.89
0.87
0.82
0.72
0.70
2.54
(3.39%)
—
—
10.22
EPS growth%
18.09
16.27
19.24
16.39
18.17
15.98
16.49
14.99
13.22
16.06
7.12
15.98
16.33
74
2.44
Bookvalue per sh฿
2.08
2.40
2.42
2.45
2.36
2.27
2.59
2.88
3.06
2.87
0.82
3.94%
4.26%
—
0.40
FCF per share฿
0.69
0.71
0.69
0.79
0.84
0.86
0.93
0.96
1.07
1.16
0.75
6.65%
5.61%
—
0.73
Dividend per sh฿
2.04
1.94
2.04
2.07
2.27
2.41
2.45
2.22
2.21
2.13
2.00
(1.33%)
0.82%
—
29.78
Div yield (avg)%
25.22
25.07
23.71
26.04
27.50
27.73
26.05
25.65
23.26
21.15
8.56
25.65
25.43
60
15.92
Payout ratio%
10.93
10.79
12.74
11.55
12.67
11.95
13.35
13.44
13.13
10.54
11.59
13.13
12.31
17
1.323
Shares (diluted)B
1.434
1.521
1.431
1.483
1.607
1.420
1.522
1.511
1.655
1.790
1.369
2.18%
3.30%
60
28.51
Buyback yield%
19.19
18.06
15.88
17.58
14.63
16.66
14.15
15.60
16.25
14.97
4.09
15.60
16.07
27
1.670
D/E ratiox
2.169
2.281
2.328
2.537
2.623
2.737
3.023
3.297
3.292
3.347
0.878
3.292
2.680
73
3.680
Enterprise value฿B
4.648
4.763
5.302
5.933
5.709
6.073
6.866
6.241
7.058
6.817
1.015
3.61%
3.33%
50
3.017
LT debt฿B
4.194
4.685
4.690
5.672
6.692
7.054
8.335
9.935
11.23
12.52
0.844
13.35%
11.87%
89
Revenue
฿6.747B
4.12%
1.00×
Cost of revenue
฿3.202B
4.20%
1.01×
Operating expenses
฿1.614B
4.20%
1.01×
Cash and investments
15.71%