1.665
Revenue฿B
5.356
5.753
6.284
6.752
7.134
7.799
8.432
9.035
9.752
10.34
1.823
7.70%
7.61%
16
6.32
Revenue growth%
4.62
4.77
7.06
7.23
6.82
8.32
8.21
10.70
10.66
12.13
10.21
10.66
7.72
42
10.49
Gross margin%
30.89
32.25
33.41
31.17
29.60
28.29
29.28
29.12
28.08
29.28
22.14
29.12
29.44
52
3.78
Operating margin%
0.40
0.83
2.43
1.41
1.87
4.27
4.05
5.79
7.56
4.75
13.34
4.75
3.24
38
6.21
Net margin%
21.44
20.27
19.21
22.06
24.79
22.58
22.31
24.05
22.54
22.27
13.90
22.54
22.29
59
8.082
P/E ratio (avg)x
36.17
38.45
40.69
40.98
38.65
39.26
38.47
34.93
38.43
38.73
20.38
38.47
38.56
11
8.623
EV/EBITx
8.748
9.322
9.056
8.711
8.201
8.471
8.156
7.976
9.207
10.52
34.79
8.471
8.729
52
3.54
FCF yield (avg)%
6.94
7.82
4.98
2.34
0.40
1.54
2.00
1.72
0.40
0.40
16.48
1.54
1.86
54
22.37
FCF margin%
12.16
13.02
11.65
9.60
7.76
10.41
9.80
12.75
14.13
11.33
23.11
11.33
11.49
39
1.153
FCF / Net incomex
1.456
1.590
1.613
1.744
1.682
1.777
1.759
1.569
1.554
1.670
1.085
1.670
1.641
48
6.71
ROIC%
24.54
23.38
22.88
24.65
23.20
23.12
24.69
21.88
23.77
23.63
22.98
23.63
23.50
90
5.29
Return on equity%
22.93
20.26
20.99
19.45
20.73
21.18
22.65
23.59
22.83
22.99
4.05
22.83
21.91
38
14.83
Return on assets%
25.00
22.04
21.20
21.54
22.16
20.95
23.18
22.28
23.09
23.70
11.32
23.09
22.22
87
0.86
EPS฿
2.64
2.88
3.15
3.08
2.75
2.97
3.24
2.83
2.46
2.21
0.92
(4.32%)
(2.88%)
—
22.78
EPS growth%
29.80
27.03
25.03
23.30
25.26
28.25
27.01
26.95
28.69
27.66
9.01
27.66
27.02
86
3.41
Bookvalue per sh฿
4.17
3.78
4.24
4.09
4.08
4.22
4.27
4.07
3.97
4.46
2.31
1.82%
1.91%
—
3.62
FCF per share฿
6.97
7.61
8.92
9.96
9.76
10.79
12.58
14.05
13.90
15.29
0.76
9.40%
9.22%
—
1.86
Dividend per sh฿
1.79
1.64
1.83
1.79
2.00
2.08
2.28
2.07
2.16
2.31
2.96
2.92%
3.09%
—
26.29
Div yield (avg)%
3.09
5.22
6.89
7.03
9.95
9.65
9.96
9.68
12.61
9.66
6.20
9.68
9.65
44
24.04
Payout ratio%
5.63
7.45
7.91
7.95
10.13
8.30
6.45
8.57
8.00
10.90
29.24
8.30
7.97
58
0.873
Shares (diluted)B
1.296
1.299
1.487
1.565
1.748
1.758
2.070
2.449
2.899
3.049
0.888
11.77%
9.83%
77
13.80
Buyback yield%
20.60
20.53
20.46
18.81
18.77
21.10
19.30
16.57
18.08
19.37
18.15
19.30
19.34
66
0.847
D/E ratiox
0.845
0.815
0.898
1.003
1.019
1.148
1.333
1.440
1.378
1.396
1.782
1.378
1.083
57
5.946
Enterprise value฿B
0.406
0.478
0.501
0.529
0.568
0.595
0.686
0.706
0.828
0.949
3.373
10.81%
9.00%
17
1.305
LT debt฿B
2.077
2.230
1.975
1.953
2.004
2.127
1.933
1.977
1.801
1.870
5.020
(1.38%)
(2.26%)
8
Revenue
฿10.34B
7.61%
1.00×
Cost of revenue
฿4.700B
8.10%
1.05×
Operating expenses
฿2.101B
7.10%
0.95×
Cash and investments
19.46%