0.744
Revenue฿B
1.296
1.384
1.461
1.500
1.559
1.624
1.698
1.745
1.828
1.892
0.794
3.95%
4.34%
82
18.50
Revenue growth%
27.01
29.11
31.49
31.29
32.34
29.94
29.70
27.65
30.50
33.08
29.46
29.94
30.22
25
12.40
Gross margin%
21.12
23.36
25.84
26.43
26.20
27.40
27.99
25.24
28.07
30.54
17.37
27.99
26.32
82
19.18
Operating margin%
21.11
23.62
22.85
21.40
20.53
21.95
24.89
24.37
21.47
20.73
6.71
21.95
21.71
87
26.56
Net margin%
2.60
2.90
4.82
2.14
0.40
0.40
2.64
4.78
2.46
2.99
28.04
2.64
2.62
88
11.01
P/E ratio (avg)x
12.42
14.13
15.35
15.35
17.56
19.86
18.86
18.47
19.67
20.93
8.996
19.67
18.01
43
26.28
EV/EBITx
15.20
14.99
14.46
13.33
13.92
14.49
15.35
13.91
12.51
13.43
15.64
13.91
14.19
27
24.16
FCF yield (avg)%
35.80
35.86
36.14
35.82
37.54
36.35
33.87
33.58
32.48
34.35
23.13
33.87
35.81
61
2.29
FCF margin%
9.11
6.72
8.53
5.94
4.47
7.27
10.05
7.68
8.00
9.95
2.51
8.00
7.84
45
1.059
FCF / Net incomex
3.019
3.020
2.973
3.426
3.726
4.275
4.991
5.076
5.994
6.900
1.778
5.076
4.001
48
11.67
ROIC%
20.95
21.77
21.32
20.48
23.30
22.41
23.13
23.97
21.93
23.31
7.08
23.13
22.17
48
10.26
Return on equity%
10.31
9.65
12.45
10.74
9.44
7.13
8.92
7.66
8.37
8.10
20.83
8.10
9.18
89
5.89
Return on assets%
17.28
18.34
16.28
15.03
14.34
11.38
14.36
12.54
12.78
15.41
18.66
12.78
14.69
31
0.31
EPS฿
0.91
0.89
0.95
1.07
1.21
1.32
1.35
1.47
1.63
1.85
0.33
8.95%
8.32%
—
24.04
EPS growth%
22.29
22.07
21.20
22.19
23.87
21.46
22.71
25.37
26.59
24.86
16.43
24.86
22.50
16
1.32
Bookvalue per sh฿
0.48
0.56
0.59
0.66
0.64
0.76
0.83
0.90
0.93
1.02
0.63
9.74%
8.76%
—
0.34
FCF per share฿
1.61
1.85
1.75
2.05
2.25
2.62
3.02
3.04
3.13
2.95
0.87
5.59%
7.31%
—
0.43
Dividend per sh฿
0.75
0.83
0.94
1.02
1.00
1.11
1.07
1.17
1.18
1.24
0.23
4.47%
6.68%
—
23.62
Div yield (avg)%
17.50
17.72
16.47
16.05
18.85
21.24
24.15
27.05
28.05
27.75
27.80
27.05
20.04
40
27.62
Payout ratio%
1.81
0.40
0.57
2.13
1.94
2.85
3.86
4.66
4.00
6.18
26.54
4.00
2.49
52
0.869
Shares (diluted)B
1.054
1.159
1.187
1.275
1.206
1.369
1.408
1.405
1.446
1.367
0.852
2.55%
3.75%
83
17.73
Buyback yield%
24.01
22.15
24.77
24.41
23.46
20.67
21.93
24.68
25.10
24.88
28.98
24.68
24.21
17
1.748
D/E ratiox
1.311
1.160
1.137
1.072
1.182
1.179
1.288
1.316
1.240
1.178
0.509
1.240
1.181
46
0.362
Enterprise value฿B
4.203
4.716
4.879
4.955
5.337
6.186
7.103
7.921
8.969
10.82
1.537
15.18%
11.22%
43
1.865
LT debt฿B
0.833
0.911
0.927
0.849
0.834
0.767
0.815
0.830
0.908
0.892
1.487
1.37%
(0.27%)
6
Revenue
฿1.892B
4.34%
1.00×
Cost of revenue
฿872.0M
3.99%
0.97×
Operating expenses
฿467.4M
4.84%
1.05×
Goodwill & intangibles
17.72%