10.37
Revenue฿B
10.38
10.49
10.72
11.12
11.32
11.30
11.31
11.26
11.28
10.97
12.25
0.28%
1.38%
68
13.91
Revenue growth%
1.32
0.40
0.40
3.04
3.63
2.65
3.14
5.06
2.82
26.64
28.93
3.14
2.93
85
12.20
Gross margin%
1.77
4.16
5.22
7.89
10.58
8.07
9.60
8.72
11.68
14.19
15.58
9.60
7.98
6
12.97
Operating margin%
17.61
15.03
14.40
14.24
16.96
16.64
17.64
17.95
17.05
28.27
16.04
17.05
17.01
34
6.48
Net margin%
33.41
32.75
34.34
35.79
32.90
31.54
28.55
30.10
27.32
20.45
3.84
30.10
32.83
27
21.55
P/E ratio (avg)x
9.779
9.860
9.630
9.087
9.849
8.510
8.752
7.766
8.327
9.000
7.768
8.510
9.359
63
34.18
EV/EBITx
25.20
26.84
28.85
31.74
30.78
31.41
32.27
36.46
37.97
24.36
13.23
32.27
31.10
85
20.76
FCF yield (avg)%
18.31
18.01
16.68
17.46
18.37
20.56
18.70
18.02
18.78
6.21
25.73
18.70
18.34
75
27.56
FCF margin%
21.52
24.07
23.85
24.75
25.02
26.31
26.18
24.14
23.02
21.79
11.22
25.02
24.10
36
0.312
FCF / Net incomex
0.773
0.749
0.854
0.985
0.958
1.057
1.065
1.117
1.212
0.230
1.118
1.065
0.972
39
6.95
ROIC%
27.92
25.66
23.02
25.46
26.21
26.65
27.31
28.60
27.81
19.06
16.17
27.31
26.98
90
11.26
Return on equity%
16.65
13.78
16.23
18.38
18.58
16.75
18.63
18.05
20.21
17.78
12.88
18.58
18.22
71
16.55
Return on assets%
5.22
4.94
7.73
7.42
6.94
6.31
7.22
9.74
12.53
11.04
22.24
7.22
7.08
37
0.45
EPS฿
0.49
0.51
0.50
0.52
0.54
0.49
0.53
0.57
0.54
0.46
0.50
0.63%
2.06%
—
22.65
EPS growth%
14.97
13.17
15.46
15.06
14.66
16.13
18.26
18.60
20.49
8.95
29.20
18.26
15.79
63
1.46
Bookvalue per sh฿
0.78
0.81
0.93
0.98
1.10
1.14
1.22
1.14
1.28
2.28
1.84
5.49%
7.26%
—
0.81
FCF per share฿
2.25
2.45
2.27
2.16
2.40
2.57
2.31
2.25
2.45
1.44
2.19
2.54%
0.08%
—
1.05
Dividend per sh฿
3.40
3.35
3.33
3.41
3.20
3.53
3.73
4.28
4.82
1.20
0.34
7.18%
5.29%
—
5.40
Div yield (avg)%
11.52
13.09
12.85
10.40
12.83
10.76
11.86
9.64
8.50
20.66
18.39
10.76
11.14
81
12.75
Payout ratio%
28.51
31.14
29.50
28.47
26.39
25.76
24.71
27.00
28.57
11.39
4.17
26.39
27.74
74
3.333
Shares (diluted)B
4.477
5.213
5.699
5.823
6.332
6.836
7.162
6.868
7.167
3.256
3.376
4.24%
6.92%
30
25.26
Buyback yield%
20.59
20.08
19.75
18.22
20.19
19.82
20.14
21.80
22.56
23.37
13.14
20.19
20.11
10
1.437
D/E ratiox
0.953
1.127
1.162
1.176
1.301
1.310
1.369
1.633
1.566
0.894
0.310
1.369
1.238
65
1.281
Enterprise value฿B
6.881
7.370
8.268
8.255
9.778
9.725
9.538
11.38
12.47
3.615
7.358
8.59%
6.78%
81
4.151
LT debt฿B
9.576
10.21
9.997
10.79
11.89
12.54
14.41
16.25
17.05
11.48
1.505
9.57%
7.24%
12
Revenue
฿11.28B
1.38%
1.00×
Cost of revenue
฿6.675B
1.30%
0.99×
Operating expenses
฿1.343B
1.50%
1.01×