0.819
Revenue฿B
1.435
1.530
1.569
1.664
1.724
1.816
1.911
1.967
2.081
2.220
0.893
5.19%
4.98%
90
4.01
Revenue growth%
0.40
0.40
0.40
3.38
6.02
5.24
5.98
7.15
6.05
8.70
8.74
6.05
5.61
13
26.16
Gross margin%
17.80
19.75
20.43
22.66
23.76
23.71
21.21
22.39
22.72
23.27
18.58
22.72
22.53
11
24.83
Operating margin%
12.44
11.08
13.26
13.22
11.55
14.43
12.43
13.88
13.31
10.32
3.72
13.31
12.83
55
15.90
Net margin%
3.96
3.17
1.42
0.40
0.40
3.11
1.83
0.40
0.40
0.40
17.32
0.40
0.91
27
37.32
P/E ratio (avg)x
9.139
9.819
11.06
10.16
10.93
11.45
11.16
11.80
12.42
13.10
29.83
11.80
11.11
61
23.44
EV/EBITx
46.54
49.70
53.68
56.47
52.80
50.14
50.13
46.27
43.70
48.91
15.68
48.91
49.91
81
9.16
FCF yield (avg)%
25.06
25.13
27.79
28.11
28.52
28.54
25.71
25.57
27.27
25.32
14.48
25.71
26.49
27
18.31
FCF margin%
13.53
12.86
12.18
12.85
15.21
16.78
18.53
18.42
21.03
20.77
2.71
18.53
16.00
31
0.917
FCF / Net incomex
1.841
1.706
1.657
1.593
1.607
1.525
1.621
1.462
1.329
1.227
1.749
1.462
1.600
49
29.07
ROIC%
25.03
23.79
24.63
27.40
29.22
28.15
29.19
31.06
30.17
30.29
19.06
30.17
28.67
10
27.14
Return on equity%
9.45
7.43
8.17
10.26
7.79
6.30
6.07
5.76
8.23
7.92
3.00
6.30
7.85
53
25.84
Return on assets%
8.35
8.34
10.61
12.34
11.83
12.98
12.91
11.00
9.14
9.92
6.31
11.00
10.80
93
1.19
EPS฿
1.83
1.82
1.70
1.94
1.80
1.73
1.79
1.70
1.91
1.79
1.30
(0.16%)
(0.74%)
—
26.88
EPS growth%
23.25
26.02
25.33
24.86
27.38
27.71
29.57
31.45
29.23
26.65
28.21
29.23
27.01
86
0.35
Bookvalue per sh฿
0.50
0.56
0.66
0.71
0.72
0.75
0.76
0.82
0.93
1.10
0.71
8.89%
9.37%
—
0.83
FCF per share฿
0.81
0.89
0.97
1.05
1.04
1.10
1.16
1.23
1.19
1.30
1.19
4.49%
5.19%
—
0.76
Dividend per sh฿
0.97
1.07
1.15
1.30
1.51
1.59
1.85
1.79
2.12
2.25
0.33
8.27%
8.99%
—
23.23
Div yield (avg)%
4.76
4.69
1.88
2.00
4.22
2.56
0.40
0.40
0.40
1.57
28.75
0.40
1.94
14
20.60
Payout ratio%
8.85
7.48
7.04
7.42
4.76
2.25
3.99
6.03
5.97
4.42
24.62
4.42
6.00
20
1.213
Shares (diluted)B
1.323
1.460
1.491
1.685
1.538
1.509
1.406
1.486
1.520
1.522
1.193
(0.20%)
2.27%
85
7.56
Buyback yield%
4.95
5.95
3.68
3.92
3.55
4.74
3.07
3.42
4.06
2.01
27.37
3.42
3.80
39
0.413
D/E ratiox
2.201
2.054
2.015
2.125
2.242
2.585
2.407
2.782
2.918
2.979
1.417
2.782
2.324
9
0.830
Enterprise value฿B
2.051
2.383
2.728
3.110
2.949
2.953
3.419
3.767
4.189
4.755
0.613
10.02%
10.31%
64
2.081
LT debt฿B
0.832
0.941
1.001
1.043
1.194
1.236
1.412
1.676
1.897
2.162
2.179
12.60%
11.22%
17
Revenue
฿2.220B
4.98%
1.00×
Cost of revenue
฿1.172B
5.14%
1.02×
Operating expenses
฿526.5M
4.28%
0.94×
Cash and investments
18.42%
Goodwill & intangibles
17.19%