5.578
Revenue฿B
3.479
3.678
3.902
4.269
4.668
5.024
5.488
5.916
6.449
6.923
5.886
8.20%
8.09%
64
27.49
Revenue growth%
29.02
27.62
29.89
28.96
30.95
30.39
29.94
31.80
31.15
30.28
17.08
30.39
30.11
51
13.89
Gross margin%
17.11
16.78
18.38
20.40
19.21
18.07
19.32
21.25
20.77
22.21
4.25
20.77
19.26
31
20.98
Operating margin%
22.61
23.26
25.35
26.12
26.81
24.09
21.30
21.50
19.05
18.14
12.96
21.30
22.93
69
10.02
Net margin%
31.84
34.46
32.81
31.23
28.83
28.36
30.25
30.87
27.95
27.14
20.81
28.36
30.56
47
24.16
P/E ratio (avg)x
14.55
14.45
13.49
12.54
13.59
14.61
14.70
13.12
12.50
12.01
28.37
13.12
13.54
79
12.90
EV/EBITx
43.04
48.43
49.03
54.27
58.10
58.87
60.96
68.39
77.36
87.21
22.00
68.39
58.48
18
9.14
FCF yield (avg)%
14.30
11.82
12.96
11.55
14.22
15.86
16.73
16.40
18.50
19.32
2.96
16.73
15.08
15
3.76
FCF margin%
7.85
10.09
12.12
14.34
13.00
14.46
17.33
18.86
21.42
24.40
27.38
18.86
14.40
87
0.949
FCF / Net incomex
1.704
1.666
1.566
1.736
1.899
2.087
1.960
1.979
2.013
2.198
1.582
2.013
1.929
39
13.74
ROIC%
30.80
29.77
26.85
27.87
29.00
29.49
30.12
29.66
29.30
31.42
9.27
29.66
29.57
81
2.77
Return on equity%
23.79
24.17
24.49
24.79
24.05
21.10
22.83
21.46
20.46
19.04
22.59
21.10
23.31
36
10.99
Return on assets%
11.36
11.23
9.44
10.91
12.17
12.49
10.97
11.36
14.35
12.36
3.82
12.36
11.36
67
1.07
EPS฿
0.62
0.63
0.69
0.71
0.64
0.69
0.70
0.66
0.60
0.60
1.17
(1.27%)
(1.48%)
—
22.52
EPS growth%
10.90
12.77
15.30
15.11
17.36
19.02
16.70
16.70
16.91
17.55
5.96
16.91
16.70
38
1.71
Bookvalue per sh฿
1.76
1.62
1.57
1.48
1.59
1.68
1.67
1.80
1.80
1.65
2.66
0.67%
(1.32%)
—
1.00
FCF per share฿
1.42
1.34
1.25
1.38
1.40
1.50
1.50
1.35
1.24
1.16
2.35
(3.65%)
(1.82%)
—
3.02
Dividend per sh฿
2.11
2.35
2.56
2.79
3.08
3.00
3.17
3.32
3.43
3.55
2.96
2.91%
6.26%
—
8.93
Div yield (avg)%
26.03
25.81
28.15
30.16
31.39
30.32
32.42
31.22
30.34
29.83
2.14
30.34
30.24
54
21.94
Payout ratio%
17.93
15.57
17.78
19.48
17.88
20.81
19.32
21.87
22.85
23.55
14.87
21.87
19.40
61
1.905
Shares (diluted)B
2.026
2.209
2.193
2.294
2.521
2.491
2.393
2.452
2.600
2.529
1.953
0.07%
2.22%
64
22.64
Buyback yield%
11.23
12.90
12.94
10.92
13.46
13.93
11.45
11.94
14.58
15.63
14.73
13.93
12.92
95
0.639
D/E ratiox
0.144
0.153
0.156
0.135
0.136
0.131
0.125
0.109
0.118
0.116
1.514
0.118
0.133
27
4.949
Enterprise value฿B
1.050
1.221
1.382
1.321
1.307
1.440
1.525
1.426
1.574
1.548
5.015
3.45%
3.27%
57
6.106
LT debt฿B
9.225
10.44
11.86
12.75
14.86
16.10
17.15
17.18
16.52
15.77
0.835
1.19%
5.85%
86
Revenue
฿6.923B
8.09%
1.00×
Cost of revenue
฿4.079B
7.99%
0.99×
Operating expenses
฿912.0M
8.07%
1.00×