4.392
Revenue฿B
16.70
17.22
17.70
18.31
19.22
19.92
20.22
20.96
21.79
22.03
4.668
2.77%
2.91%
76
21.12
Revenue growth%
26.59
26.87
24.49
27.14
28.96
29.72
29.38
31.38
29.85
32.12
18.62
29.85
29.17
89
26.20
Gross margin%
24.02
23.84
22.56
24.90
26.79
29.45
29.00
30.55
29.00
31.54
7.45
29.45
27.89
58
19.64
Operating margin%
17.12
18.36
19.89
17.51
17.99
16.79
17.07
20.02
20.69
20.99
4.15
20.02
18.18
57
15.97
Net margin%
15.75
17.17
15.11
14.16
12.11
9.96
11.94
12.27
11.27
12.92
24.59
11.94
12.59
44
10.32
P/E ratio (avg)x
25.46
27.14
26.44
28.03
27.75
27.68
26.43
27.63
29.94
29.38
20.22
27.68
27.65
30
36.24
EV/EBITx
31.63
34.88
33.40
34.63
37.36
39.87
43.26
41.51
45.58
45.96
23.81
43.26
38.61
83
3.94
FCF yield (avg)%
18.91
20.08
21.61
18.84
18.62
20.41
19.58
18.49
20.56
20.35
29.27
20.35
19.83
83
10.98
FCF margin%
20.17
18.21
19.58
18.00
19.96
17.01
14.30
11.36
14.20
16.19
2.53
14.30
17.51
84
0.651
FCF / Net incomex
1.645
1.882
1.858
1.828
1.667
1.883
2.000
2.230
2.456
2.699
1.376
2.230
1.883
75
11.87
ROIC%
26.80
27.49
29.99
30.17
30.14
27.88
30.67
28.36
26.88
29.79
27.76
28.36
29.08
35
3.32
Return on equity%
2.50
2.11
0.40
0.40
0.40
2.15
3.12
5.82
3.64
4.32
4.86
3.64
2.33
24
2.80
Return on assets%
17.07
19.51
21.20
18.50
15.58
17.15
15.03
14.65
12.66
12.91
11.69
14.65
16.33
7
16.96
EPS฿
26.23
29.34
32.31
31.75
29.67
32.81
34.43
34.23
34.66
35.37
18.83
3.58%
3.63%
—
11.57
EPS growth%
29.82
31.67
28.68
27.63
29.81
29.38
28.00
27.88
30.66
28.56
15.63
28.56
29.03
13
13.40
Bookvalue per sh฿
16.12
15.02
16.94
19.11
19.90
20.19
19.90
20.34
23.59
26.67
4.89
6.04%
4.57%
—
19.19
FCF per share฿
4.52
4.18
4.45
4.39
4.23
4.08
3.71
4.13
4.31
4.15
12.02
(0.39%)
0.32%
—
10.55
Dividend per sh฿
13.95
14.76
13.75
14.23
14.28
14.32
13.18
13.28
12.95
13.50
3.25
(1.12%)
(0.15%)
—
14.63
Div yield (avg)%
20.11
20.33
22.31
21.20
22.38
23.51
22.46
19.78
21.28
19.11
28.29
21.28
21.24
53
24.15
Payout ratio%
3.07
2.80
1.84
0.43
1.41
0.99
1.39
4.17
3.01
4.89
3.78
3.01
2.32
78
517.6
Shares (diluted)M
538.2
485.4
506.5
437.5
442.8
399.5
372.2
395.0
394.2
363.7
520.8
(3.86%)
(3.13%)
25
6.81
Buyback yield%
28.95
27.20
25.55
27.74
26.57
26.04
25.97
27.51
24.58
24.59
13.14
25.97
26.30
13
1.322
D/E ratiox
0.569
0.651
0.697
0.791
0.758
0.731
0.694
0.716
0.806
0.807
0.368
0.731
0.723
52
7.248
Enterprise value฿B
11.74
10.87
10.84
10.51
10.67
9.507
9.618
9.737
8.732
7.598
14.14
(6.56%)
(4.08%)
47
6.637
LT debt฿B
6.710
7.098
7.698
7.281
7.879
7.935
7.588
7.773
8.811
10.16
7.784
5.22%
4.68%
73
Revenue
฿22.03B
2.91%
1.00×
Cost of revenue
฿11.21B
2.92%
1.00×
Operating expenses
฿4.605B
3.31%
1.04×
Property and equipment
19.87%
Goodwill & intangibles
14.13%
Spread over hurdle
34.61%