0.077
Revenue฿B
0.664
0.719
0.778
0.836
0.892
0.973
1.056
1.148
1.244
1.353
0.085
8.69%
8.39%
45
6.47
Revenue growth%
11.49
14.36
12.41
10.43
9.14
9.67
10.43
12.24
12.45
11.20
24.96
11.20
11.35
58
10.00
Gross margin%
13.90
14.04
13.36
11.48
10.19
12.22
12.06
9.26
10.38
8.90
4.30
10.38
11.77
23
16.55
Operating margin%
17.42
14.95
13.93
11.07
8.98
8.55
8.00
7.00
9.95
9.76
13.01
8.55
9.86
64
16.88
Net margin%
19.17
18.66
19.53
17.09
14.92
14.40
11.75
14.13
12.94
14.52
16.90
14.13
14.72
94
32.90
P/E ratio (avg)x
10.85
10.92
12.71
14.71
15.05
15.63
18.10
20.99
25.19
25.48
12.70
20.99
15.34
11
34.96
EV/EBITx
38.30
36.45
36.21
37.04
39.28
35.39
37.44
38.39
38.67
37.89
31.26
37.89
37.67
24
18.84
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.71
3.49
6.10
5.08
4.05
3.49
26.09
4.05
2.10
82
20.48
FCF margin%
4.19
1.39
1.39
3.33
5.15
7.14
7.30
6.37
3.67
3.80
17.20
6.37
3.99
85
0.664
FCF / Net incomex
1.014
0.990
0.917
0.903
0.857
0.967
1.105
1.274
1.187
1.352
0.150
1.187
1.002
39
29.78
ROIC%
12.66
9.71
8.91
9.94
7.48
8.62
7.38
9.31
10.89
8.41
3.79
8.62
9.11
85
29.93
Return on equity%
25.49
23.39
22.76
21.00
23.36
20.69
22.24
24.56
26.84
29.79
12.41
24.56
23.38
75
4.25
Return on assets%
11.33
8.81
11.69
14.23
16.10
18.96
19.92
20.32
17.35
19.81
9.57
19.81
16.72
8
1.95
EPS฿
1.00
0.97
1.06
1.03
1.03
1.12
1.29
1.26
1.42
1.57
2.17
8.85%
3.99%
—
7.10
EPS growth%
13.49
15.41
14.92
14.71
16.46
17.98
19.71
22.67
21.90
20.27
25.56
20.27
17.22
86
0.38
Bookvalue per sh฿
1.44
1.44
1.67
1.88
2.07
2.21
2.55
2.50
2.91
3.20
1.85
9.04%
8.36%
—
1.52
FCF per share฿
1.55
1.78
1.98
1.96
2.11
2.17
2.36
2.61
2.77
2.97
1.65
7.10%
8.20%
—
0.38
Dividend per sh฿
0.91
0.96
0.95
0.87
0.93
0.85
0.87
0.92
0.89
0.96
1.62
0.72%
(0.53%)
—
7.65
Div yield (avg)%
27.58
27.72
27.47
29.40
31.49
29.54
31.12
28.47
25.92
25.09
20.81
28.47
28.10
30
27.76
Payout ratio%
17.51
15.09
14.00
16.80
13.80
16.59
14.26
14.63
11.74
8.75
12.16
14.26
14.44
31
0.631
Shares (diluted)B
0.878
0.863
0.914
1.033
1.183
1.292
1.288
1.327
1.521
1.393
0.654
3.32%
5.93%
86
27.67
Buyback yield%
24.97
25.71
27.90
25.95
27.25
24.52
23.14
25.30
23.87
25.08
13.77
24.52
25.19
82
1.501
D/E ratiox
0.479
0.458
0.491
0.528
0.602
0.656
0.693
0.821
0.938
1.019
1.796
0.821
0.629
20
533.0
Enterprise value฿M
525.3
486.8
476.5
438.6
406.5
456.1
463.5
427.7
405.7
422.5
597.7
0.78%
(2.08%)
80
0.874
LT debt฿B
0.991
1.182
1.413
1.439
1.719
1.977
1.958
2.126
2.448
2.561
0.523
8.31%
11.79%
47
Revenue
฿1.353B
8.39%
1.00×
Cost of revenue
฿743.9M
8.60%
1.02×
Operating expenses
฿286.9M
8.39%
1.00×