11.80
Revenue฿B
12.32
12.74
13.01
13.15
13.22
13.24
13.49
13.57
13.68
14.19
12.71
1.41%
1.85%
33
15.82
Revenue growth%
18.79
21.13
19.23
22.20
19.51
17.98
15.32
18.02
20.17
22.72
22.45
18.02
19.37
49
11.16
Gross margin%
24.00
24.85
22.56
22.66
24.13
24.94
27.51
28.23
27.98
25.62
17.81
27.51
24.89
40
12.53
Operating margin%
0.40
0.40
0.40
0.40
2.77
1.00
0.40
0.40
0.46
2.13
17.20
0.46
0.40
28
12.51
Net margin%
29.70
28.22
28.32
29.35
30.00
30.71
31.04
32.99
31.23
30.07
15.51
31.04
30.04
17
37.15
P/E ratio (avg)x
24.67
24.60
28.80
29.75
33.53
38.12
37.82
36.83
36.17
39.79
34.93
37.82
34.85
56
15.48
EV/EBITx
30.37
34.18
33.54
35.46
36.90
38.52
44.94
48.38
51.05
53.67
10.41
48.38
37.71
18
22.14
FCF yield (avg)%
6.18
8.17
8.40
5.91
3.01
5.63
6.09
7.74
5.74
8.25
4.37
6.09
6.14
64
14.72
FCF margin%
14.81
15.33
13.41
13.58
15.86
15.52
14.75
16.90
18.07
20.88
18.10
16.90
15.43
81
1.436
FCF / Net incomex
2.862
3.290
3.205
3.787
3.990
4.509
5.102
5.607
5.717
6.360
1.087
5.607
4.249
30
28.46
ROIC%
3.73
2.95
0.84
0.40
1.93
0.40
0.40
0.40
2.51
0.40
4.10
0.40
0.62
29
29.05
Return on equity%
28.46
28.28
25.41
23.93
21.53
18.80
19.86
20.61
21.54
24.29
12.24
20.61
22.73
57
22.79
Return on assets%
15.91
18.64
17.32
18.41
19.81
18.32
18.66
17.51
17.32
15.27
24.63
17.51
17.91
85
8.24
EPS฿
6.40
6.81
6.76
7.39
6.57
7.04
7.62
7.38
7.41
7.44
8.79
2.50%
1.59%
—
22.41
EPS growth%
20.64
20.73
19.37
19.79
19.50
17.39
14.84
15.34
14.31
14.45
2.44
14.84
18.38
91
3.93
Bookvalue per sh฿
11.87
10.91
10.95
10.33
10.25
10.54
11.56
11.02
11.05
12.28
3.33
3.69%
1.60%
—
1.42
FCF per share฿
2.30
2.57
2.53
2.93
3.34
3.18
3.48
4.03
4.20
4.69
8.39
7.04%
6.67%
—
3.87
Dividend per sh฿
2.09
2.08
2.01
2.09
2.14
2.25
2.02
1.89
1.76
1.90
1.57
(2.38%)
(1.83%)
—
27.85
Div yield (avg)%
13.03
10.89
10.97
8.60
7.49
8.07
8.43
10.87
8.84
11.78
11.98
8.84
9.86
81
18.88
Payout ratio%
23.27
25.93
25.51
27.66
30.49
30.23
29.41
27.34
26.75
28.37
16.87
28.37
27.50
37
0.987
Shares (diluted)B
0.971
1.083
0.985
0.905
0.968
0.951
1.054
1.202
1.220
1.259
0.988
5.40%
2.71%
25
10.90
Buyback yield%
21.70
21.26
23.49
26.44
23.83
25.83
27.07
29.06
31.14
29.07
22.97
29.06
26.14
68
1.126
D/E ratiox
1.975
1.965
2.292
2.626
3.171
3.297
3.900
4.571
4.582
4.795
1.351
4.571
3.234
62
4.092
Enterprise value฿B
21.26
20.73
24.68
27.49
32.67
39.35
44.34
46.62
50.11
55.24
5.807
11.08%
10.20%
77
0.776
LT debt฿B
5.591
5.953
6.398
6.417
6.643
6.201
5.468
5.840
6.285
5.702
3.346
(3.01%)
(0.41%)
52
Revenue
฿14.19B
1.85%
1.00×
Cost of revenue
฿8.420B
1.64%
0.98×
Operating expenses
฿1.672B
1.65%
0.98×
Property and equipment
15.93%
Cash and investments
13.84%