2.166
Revenue฿B
2.613
2.764
2.977
3.154
3.405
3.624
3.852
4.126
4.351
4.568
2.387
6.06%
6.65%
5
13.14
Revenue growth%
14.02
11.96
11.59
8.97
9.45
7.31
8.09
7.18
9.06
11.69
18.93
8.09
9.26
34
29.23
Gross margin%
20.76
18.26
20.09
19.76
19.77
22.01
21.97
23.54
22.25
23.04
14.60
22.25
21.37
78
20.34
Operating margin%
24.52
25.26
23.71
24.98
24.79
23.88
23.69
22.69
21.72
22.44
12.44
22.69
23.80
53
17.17
Net margin%
16.27
14.14
14.55
15.86
14.87
17.65
17.76
18.13
17.60
15.11
20.65
17.65
16.06
56
18.56
P/E ratio (avg)x
19.51
18.46
17.98
19.31
16.78
14.99
14.88
14.93
15.65
17.19
7.193
14.99
16.98
51
10.33
EV/EBITx
11.18
12.41
14.44
14.73
15.09
17.09
16.39
16.32
18.30
20.60
18.41
17.09
15.70
60
21.27
FCF yield (avg)%
12.26
10.80
13.31
14.81
14.63
15.44
15.01
15.81
14.07
15.07
27.35
15.07
14.72
39
13.39
FCF margin%
4.95
3.05
1.67
2.38
1.24
0.40
0.53
3.52
2.59
1.44
9.19
1.44
2.02
43
0.835
FCF / Net incomex
2.797
3.143
3.756
3.917
4.338
5.247
5.432
5.342
6.249
7.398
0.925
5.432
4.793
66
8.06
ROIC%
27.79
26.37
25.55
26.35
23.86
22.83
21.28
20.02
17.95
16.91
7.54
20.02
23.34
6
14.27
Return on equity%
12.90
14.94
15.09
17.66
18.91
20.80
19.62
16.99
15.39
13.55
2.59
16.99
16.19
90
18.25
Return on assets%
22.21
23.80
24.72
25.30
23.79
23.97
23.87
26.31
24.93
26.14
16.97
24.93
24.35
15
0.21
EPS฿
0.22
0.23
0.21
0.22
0.25
0.25
0.27
0.30
0.29
0.27
0.22
2.01%
2.65%
—
11.48
EPS growth%
18.77
19.15
18.53
18.22
17.41
18.01
20.88
21.59
20.81
19.89
3.90
20.81
18.96
33
0.12
Bookvalue per sh฿
0.14
0.14
0.13
0.15
0.15
0.13
0.13
0.12
0.12
0.13
0.05
(2.59%)
(1.65%)
—
0.19
FCF per share฿
0.36
0.41
0.42
0.47
0.55
0.60
0.70
0.78
0.82
0.98
0.22
12.29%
10.74%
—
0.07
Dividend per sh฿
0.06
0.07
0.07
0.06
0.07
0.08
0.09
0.10
0.09
0.09
0.24
6.08%
3.32%
—
25.27
Div yield (avg)%
15.98
15.33
15.68
16.98
14.51
17.42
18.98
19.74
16.77
16.66
26.21
17.42
16.71
70
6.85
Payout ratio%
20.19
19.77
20.53
20.67
18.66
16.19
18.14
18.39
15.45
17.02
12.91
17.02
18.52
35
7.612
Shares (diluted)B
13.18
13.83
14.09
16.91
19.22
21.22
21.17
24.62
28.23
28.19
7.607
7.97%
9.10%
78
13.35
Buyback yield%
14.78
14.94
15.11
16.15
18.22
17.41
16.18
13.50
14.72
12.16
25.08
14.72
15.02
47
1.713
D/E ratiox
2.251
2.374
2.658
2.585
3.107
3.522
3.988
3.999
4.272
4.859
0.791
3.999
3.315
16
3.139
Enterprise value฿B
6.089
6.465
7.539
7.043
7.437
8.574
8.994
9.138
9.099
9.781
3.843
5.63%
5.37%
26
2.787
LT debt฿B
1.039
1.091
1.088
1.140
1.056
0.973
0.850
0.850
0.822
0.839
0.596
(4.50%)
(3.52%)
18
Revenue
฿4.568B
6.65%
1.00×
Cost of revenue
฿2.197B
6.62%
1.00×
Operating expenses
฿1.046B
6.46%
0.98×
Cash and investments
16.00%
Goodwill & intangibles
15.76%