5.713
Revenue฿B
8.303
8.383
8.508
8.772
8.916
9.002
8.979
9.035
9.127
9.169
6.214
0.56%
1.30%
68
13.40
Revenue growth%
32.66
30.17
31.06
29.69
31.64
31.03
32.39
32.37
34.08
33.97
5.92
32.39
32.01
28
10.28
Gross margin%
9.82
10.03
8.44
7.77
7.08
8.67
11.01
8.24
6.00
6.46
10.09
8.24
8.34
80
7.50
Operating margin%
27.23
30.22
29.86
27.21
30.01
31.89
32.93
34.84
33.10
33.09
20.63
33.09
31.06
66
11.67
Net margin%
7.85
7.73
7.97
9.25
9.41
6.80
5.53
6.07
8.94
7.01
4.88
6.80
7.79
40
21.49
P/E ratio (avg)x
18.62
16.75
15.28
15.78
14.50
12.81
12.74
12.09
12.35
13.22
11.53
12.74
13.86
16
36.69
EV/EBITx
16.74
15.01
16.76
17.36
19.55
18.79
18.07
17.24
16.28
15.44
34.61
17.24
17.00
51
9.28
FCF yield (avg)%
6.88
9.45
11.91
14.33
16.98
19.95
18.41
15.58
15.23
14.53
24.06
15.58
14.88
55
6.63
FCF margin%
21.60
20.47
19.12
17.94
18.97
21.32
20.43
18.62
17.31
19.36
19.89
19.36
19.24
44
1.363
FCF / Net incomex
1.186
1.267
1.299
1.181
1.134
1.198
1.243
1.319
1.409
1.353
0.970
1.319
1.255
24
11.34
ROIC%
27.11
27.42
27.69
30.05
30.23
31.11
32.18
30.42
33.36
36.23
24.45
32.18
30.32
19
26.69
Return on equity%
4.92
2.85
1.03
1.49
1.43
1.47
3.61
2.45
5.15
2.56
16.94
2.56
2.50
27
17.62
Return on assets%
6.63
4.06
4.85
2.10
1.05
0.40
0.40
2.46
5.00
6.41
27.73
2.46
3.26
87
1.88
EPS฿
1.49
1.60
1.46
1.54
1.67
1.49
1.41
1.32
1.31
1.27
2.00
(5.23%)
(1.56%)
—
20.60
EPS growth%
6.42
8.96
9.16
8.41
9.82
6.88
6.63
5.62
2.87
0.81
26.56
5.62
6.75
21
6.20
Bookvalue per sh฿
5.31
4.90
4.92
4.51
4.16
4.27
4.62
4.92
5.03
5.17
5.11
4.45%
(0.96%)
—
2.67
FCF per share฿
10.04
11.93
12.55
12.66
12.70
12.67
14.28
16.63
19.39
19.94
6.52
9.44%
8.04%
—
6.87
Dividend per sh฿
7.24
6.74
6.36
6.67
6.40
5.87
6.41
6.69
6.06
6.33
3.79
(0.23%)
(0.85%)
—
28.63
Div yield (avg)%
32.31
32.49
34.22
34.07
35.96
36.32
36.84
34.78
36.03
33.15
8.48
36.03
34.50
8
17.36
Payout ratio%
28.27
29.01
26.97
24.68
21.90
20.54
22.98
20.58
22.08
22.17
12.12
22.08
22.57
86
1.436
Shares (diluted)B
1.449
1.604
1.505
1.587
1.458
1.576
1.747
1.740
1.707
1.550
1.444
1.24%
0.66%
82
21.33
Buyback yield%
5.82
6.58
6.04
8.14
10.91
10.16
10.28
7.70
9.96
12.57
17.56
10.16
9.05
82
1.750
D/E ratiox
0.146
0.151
0.158
0.144
0.147
0.137
0.134
0.126
0.112
0.117
0.490
0.126
0.141
36
1.974
Enterprise value฿B
4.292
3.756
3.652
3.566
3.922
3.961
4.172
3.990
3.806
3.751
3.347
(0.89%)
(1.96%)
51
3.552
LT debt฿B
5.990
6.554
7.139
7.840
9.243
11.07
11.96
14.13
17.03
18.92
3.235
15.40%
12.33%
54
Revenue
฿9.169B
1.30%
1.00×
Cost of revenue
฿6.418B
1.30%
1.00×
Operating expenses
฿1.108B
1.56%
1.03×
Cash and investments
18.07%
Goodwill & intangibles
17.41%