0.892
Revenue฿B
0.435
0.478
0.512
0.561
0.622
0.686
0.735
0.800
0.859
0.941
1.073
8.89%
9.11%
12
2.49
Revenue growth%
13.07
15.46
16.19
14.04
16.88
17.10
14.77
12.65
10.69
24.25
26.78
14.77
15.02
37
7.43
Gross margin%
1.60
3.26
3.00
4.74
3.23
5.05
7.64
4.78
6.25
26.94
26.74
5.05
4.63
18
25.03
Operating margin%
33.00
30.67
31.58
32.20
33.60
35.81
38.31
38.56
37.07
23.11
7.95
37.07
33.30
27
11.85
Net margin%
7.80
10.74
9.12
10.13
12.21
10.64
8.33
9.71
11.74
29.03
20.23
10.64
10.07
43
16.79
P/E ratio (avg)x
27.70
26.23
29.46
31.30
29.37
29.85
31.95
29.84
29.09
37.16
18.05
29.84
29.42
41
32.67
EV/EBITx
50.21
55.23
52.41
59.26
60.57
60.30
60.46
69.03
80.64
25.10
30.47
60.57
59.78
56
11.77
FCF yield (avg)%
27.42
27.29
28.76
27.50
29.41
32.08
30.85
31.22
32.48
14.87
2.19
31.22
29.90
61
19.98
FCF margin%
25.97
23.87
23.05
24.29
26.06
27.34
25.36
26.08
28.56
26.38
10.92
26.08
25.70
72
0.581
FCF / Net incomex
0.983
0.928
1.031
0.944
0.917
1.023
1.053
1.143
1.065
1.001
0.936
1.053
1.003
63
20.81
ROIC%
15.48
15.34
13.54
12.59
13.27
12.50
15.24
17.42
14.58
7.46
16.76
14.58
14.53
61
13.66
Return on equity%
16.97
17.88
20.39
18.93
18.47
17.76
16.30
14.21
15.58
18.02
28.97
16.30
17.37
41
22.23
Return on assets%
29.51
29.42
30.27
27.90
28.28
29.39
30.99
33.15
32.12
7.30
7.36
30.99
29.89
66
2.52
EPS฿
1.49
1.66
1.71
1.80
1.65
1.55
1.63
1.80
1.94
2.73
2.75
1.54%
4.05%
—
12.16
EPS growth%
16.81
16.35
14.15
14.96
13.60
14.49
14.86
12.75
10.72
2.06
18.62
13.60
14.68
59
2.19
Bookvalue per sh฿
1.89
2.04
2.27
2.50
3.01
2.96
3.11
3.60
4.06
0.69
3.18
10.19%
10.63%
—
1.86
FCF per share฿
3.62
3.50
3.23
3.41
3.15
3.57
3.92
4.01
3.69
2.17
1.84
1.59%
1.87%
—
2.06
Dividend per sh฿
0.90
0.94
0.98
0.97
0.95
1.10
1.16
1.09
1.17
1.32
1.59
4.00%
2.06%
—
22.78
Div yield (avg)%
25.82
25.45
23.75
25.92
26.00
23.54
25.00
23.70
23.35
19.17
6.22
23.70
24.38
90
28.82
Payout ratio%
30.03
30.17
32.60
34.14
34.94
32.24
32.28
29.44
29.96
19.94
17.62
32.24
31.20
48
190.2
Shares (diluted)M
336.8
328.7
343.4
342.4
369.5
354.6
407.3
400.1
416.9
192.3
191.0
4.02%
3.64%
17
23.59
Buyback yield%
8.12
7.45
9.63
7.44
6.09
5.32
5.76
7.16
6.09
12.12
7.13
6.09
7.30
17
1.549
D/E ratiox
0.741
0.749
0.878
0.933
0.988
0.934
0.993
1.085
1.038
1.497
0.986
0.993
0.933
65
0.595
Enterprise value฿B
0.810
0.815
0.931
0.983
1.148
1.214
1.391
1.351
1.522
0.102
0.791
9.13%
8.60%
24
775.7
LT debt฿M
419.5
479.1
532.5
572.3
612.2
675.6
718.6
726.0
766.8
195.5
361.8
6.03%
7.65%
83
Revenue
฿859.1M
9.11%
1.00×
Cost of revenue
฿501.9M
8.74%
0.97×
Operating expenses
฿168.5M
9.80%
1.07×
Cash and investments
16.81%