1.767
Revenue฿B
3.762
3.845
3.912
3.953
4.126
4.283
4.443
4.499
4.493
4.652
1.965
2.43%
2.47%
18
26.79
Revenue growth%
24.14
26.66
28.97
26.58
25.37
22.67
24.15
23.44
22.05
20.33
7.40
22.67
24.14
23
17.97
Gross margin%
17.85
16.16
13.41
12.35
14.11
12.03
9.78
12.03
9.61
8.72
13.92
9.78
12.19
29
5.46
Operating margin%
19.92
21.01
22.96
20.03
22.44
21.19
19.82
21.98
22.57
22.29
23.56
21.98
21.58
90
3.31
Net margin%
26.61
26.37
28.84
30.25
30.05
31.90
29.43
30.60
31.96
30.08
29.55
30.60
30.06
86
27.67
P/E ratio (avg)x
12.94
11.34
10.02
9.514
9.028
8.382
7.629
7.795
7.768
8.269
24.75
7.795
8.705
16
24.48
EV/EBITx
8.564
8.281
9.488
9.198
9.623
10.00
10.44
10.75
10.34
10.99
21.69
10.44
9.812
85
29.80
FCF yield (avg)%
18.41
17.66
15.21
15.93
17.67
17.42
18.65
18.35
15.87
13.77
7.37
17.42
17.54
32
9.60
FCF margin%
6.94
7.67
9.74
9.38
10.69
9.29
11.76
14.75
16.21
19.01
2.83
14.75
10.21
59
0.430
FCF / Net incomex
1.092
1.029
1.107
1.283
1.373
1.337
1.525
1.499
1.641
1.668
1.766
1.525
1.355
70
18.24
ROIC%
25.25
23.68
21.81
19.15
21.09
22.07
24.14
25.98
27.64
29.74
27.13
25.98
23.91
46
7.14
Return on equity%
13.14
13.18
11.30
11.89
10.29
11.19
8.39
8.68
11.10
11.90
12.07
11.10
11.25
68
2.72
Return on assets%
23.22
24.74
24.99
27.82
28.35
26.80
28.96
26.29
23.76
22.93
11.48
26.29
25.64
9
3.48
EPS฿
4.86
4.49
4.96
4.88
5.53
5.60
6.50
6.12
6.15
6.59
3.70
3.57%
2.48%
—
10.48
EPS growth%
29.05
28.75
27.39
29.01
30.98
29.65
29.27
30.30
29.46
28.58
3.73
29.46
29.16
79
5.72
Bookvalue per sh฿
2.97
2.75
2.88
2.68
2.30
2.20
2.08
2.03
1.94
2.04
3.32
(2.32%)
(4.81%)
—
2.31
FCF per share฿
8.02
7.80
7.20
6.28
6.59
6.50
7.00
6.11
5.43
5.80
3.84
(2.50%)
(4.15%)
—
6.74
Dividend per sh฿
9.21
8.77
7.86
7.83
7.83
7.57
6.94
6.01
6.20
5.64
7.46
(6.34%)
(4.72%)
—
4.96
Div yield (avg)%
3.33
3.03
1.33
1.66
2.05
2.86
0.40
1.93
3.84
6.11
14.08
2.86
2.46
82
16.49
Payout ratio%
31.06
29.28
29.94
29.95
32.24
33.66
34.69
35.38
36.25
36.32
14.93
35.38
32.95
17
308.7
Shares (diluted)M
468.5
526.5
576.0
634.2
631.6
615.4
696.6
671.4
692.4
781.5
307.2
4.35%
6.37%
88
21.38
Buyback yield%
13.59
15.85
15.00
17.58
18.51
16.78
14.49
16.58
19.04
18.83
19.67
16.78
16.68
52
0.539
D/E ratiox
0.925
1.006
0.943
0.958
0.996
0.949
1.013
0.941
1.087
1.065
1.404
1.013
0.977
12
1.718
Enterprise value฿B
4.073
4.032
3.997
3.860
3.889
3.384
3.163
2.843
2.804
2.448
1.171
(8.84%)
(4.27%)
59
3.456
LT debt฿B
0.785
0.872
0.929
0.873
0.880
0.968
1.105
1.150
1.100
1.211
2.244
6.60%
4.68%
35
Revenue
฿4.652B
2.47%
1.00×
Cost of revenue
฿1.915B
2.37%
0.99×
Operating expenses
฿1.084B
2.63%
1.02×
Property and equipment
20.14%