3.606
Revenue฿B
2.225
2.308
2.406
2.513
2.647
2.790
2.957
3.186
3.400
3.646
3.885
6.61%
5.43%
43
10.35
Revenue growth%
19.94
18.95
19.31
18.14
20.82
23.08
20.38
20.86
18.99
16.14
28.22
20.38
19.63
38
13.87
Gross margin%
20.70
22.25
21.91
21.62
20.15
21.55
21.79
23.28
20.30
19.22
7.37
21.55
21.58
41
18.40
Operating margin%
28.54
27.77
30.39
32.67
32.74
33.01
30.13
29.44
27.18
25.47
17.67
29.44
29.78
94
19.76
Net margin%
15.26
16.14
13.45
15.69
16.03
17.86
18.47
17.43
14.43
12.45
22.43
17.43
15.86
66
37.15
P/E ratio (avg)x
21.86
23.19
22.88
23.22
20.84
22.14
20.66
18.58
18.67
16.44
28.83
18.67
21.35
89
27.59
EV/EBITx
30.81
32.90
35.94
40.38
39.27
43.45
44.25
42.92
39.57
44.38
22.60
43.45
39.98
39
23.55
FCF yield (avg)%
23.76
21.88
21.82
24.52
25.23
22.56
24.64
24.03
23.86
24.71
4.72
24.03
23.95
81
16.37
FCF margin%
16.96
16.20
15.17
16.93
19.47
19.44
19.17
19.46
16.97
15.10
9.52
19.17
16.97
67
1.664
FCF / Net incomex
0.214
0.219
0.211
0.221
0.224
0.241
0.270
0.262
0.259
0.251
1.061
0.259
0.233
66
20.62
ROIC%
28.83
27.38
25.98
27.64
30.38
31.23
30.97
33.56
31.21
31.40
25.49
31.23
30.68
42
14.81
Return on equity%
6.50
4.23
1.41
0.40
0.40
0.40
0.40
0.40
0.40
2.67
11.03
0.40
0.40
13
9.67
Return on assets%
8.19
9.39
7.77
9.09
10.34
10.08
9.78
10.54
12.09
12.05
17.21
10.54
9.93
89
0.25
EPS฿
0.38
0.38
0.39
0.41
0.44
0.47
0.43
0.45
0.41
0.41
0.28
(1.35%)
0.97%
—
18.29
EPS growth%
12.81
11.54
13.30
12.83
14.76
16.64
18.77
20.29
23.00
25.79
10.75
20.29
15.70
79
0.10
Bookvalue per sh฿
0.37
0.38
0.41
0.44
0.46
0.47
0.48
0.48
0.49
0.53
0.52
2.97%
4.11%
—
0.65
FCF per share฿
0.67
0.79
0.92
0.98
1.11
1.27
1.47
1.69
1.67
1.72
0.25
9.21%
10.22%
—
0.34
Dividend per sh฿
0.61
0.62
0.57
0.63
0.72
0.80
0.87
0.96
0.99
0.99
0.41
6.57%
4.80%
—
16.39
Div yield (avg)%
15.73
15.36
15.24
16.97
14.15
15.36
18.22
21.15
20.50
21.71
4.00
20.50
16.35
84
26.54
Payout ratio%
7.95
4.96
3.15
2.41
3.27
1.96
3.51
4.59
1.79
2.87
12.84
2.87
3.21
42
4.777
Shares (diluted)B
5.044
4.404
4.592
4.610
4.684
4.299
3.767
3.572
3.707
3.483
4.806
(5.76%)
(4.33%)
57
28.17
Buyback yield%
26.83
24.40
23.78
21.82
19.53
17.48
15.44
16.41
19.22
22.08
29.83
17.48
20.67
68
1.456
D/E ratiox
0.345
0.361
0.350
0.349
0.377
0.396
0.413
0.381
0.404
0.372
1.425
0.396
0.374
82
0.178
Enterprise value฿B
3.034
2.808
2.519
2.617
2.413
2.374
2.615
2.635
2.645
2.417
2.681
0.03%
(1.35%)
82
3.726
LT debt฿B
1.550
1.557
1.780
1.722
2.030
2.235
2.200
2.474
2.381
2.388
3.770
3.30%
4.92%
79
Revenue
฿3.646B
5.43%
1.00×
Cost of revenue
฿2.344B
5.41%
1.00×
Operating expenses
฿486.7M
5.63%
1.02×
Cash and investments
14.99%