2.445
Revenue฿B
2.444
2.513
2.615
2.672
2.829
2.872
2.965
3.032
3.138
3.243
2.614
2.77%
3.31%
81
21.63
Revenue growth%
11.10
12.48
10.97
9.65
10.06
7.56
6.67
7.35
4.88
2.47
15.79
6.67
8.61
18
14.04
Gross margin%
29.45
30.40
30.91
32.76
31.10
33.28
35.68
36.09
34.05
32.17
5.95
34.05
32.46
62
13.06
Operating margin%
28.44
25.52
22.65
20.32
17.45
16.22
13.90
16.35
18.32
19.16
8.69
16.35
18.74
64
15.64
Net margin%
31.29
28.90
29.38
27.13
27.49
29.40
30.83
33.75
34.49
37.46
12.18
33.75
30.11
51
33.75
P/E ratio (avg)x
50.60
49.61
49.77
57.38
55.92
66.17
64.30
64.94
61.84
70.47
18.22
64.94
59.61
35
9.879
EV/EBITx
46.77
49.88
51.56
56.07
54.15
56.37
57.40
64.80
65.03
70.99
34.94
64.80
56.22
87
18.03
FCF yield (avg)%
5.80
5.08
4.77
5.47
7.73
6.87
4.29
4.15
5.59
7.82
21.56
5.59
5.53
21
11.17
FCF margin%
27.48
28.22
28.28
25.56
25.95
27.15
29.80
29.58
29.92
29.27
6.93
29.58
28.25
64
1.188
FCF / Net incomex
2.126
2.237
2.504
2.413
2.306
2.155
2.386
2.400
2.403
2.373
0.995
2.386
2.380
77
16.91
ROIC%
27.67
30.23
30.25
31.22
33.92
35.67
33.33
35.37
37.12
35.76
29.25
35.67
33.62
76
16.08
Return on equity%
18.57
20.91
18.30
19.42
19.14
19.16
19.88
18.58
19.95
20.82
11.57
19.88
19.29
91
20.27
Return on assets%
35.64
35.16
36.82
37.88
36.92
37.19
39.84
38.22
35.98
36.81
21.33
37.19
36.87
24
1.49
EPS฿
2.38
2.48
2.24
2.31
2.25
2.10
2.12
2.22
2.30
2.19
1.60
(0.47%)
(0.49%)
—
15.43
EPS growth%
20.81
23.02
20.18
21.78
22.61
22.40
20.72
18.64
17.90
18.48
13.74
18.64
20.76
52
1.69
Bookvalue per sh฿
0.58
0.63
0.62
0.58
0.64
0.69
0.74
0.78
0.82
0.89
1.98
7.01%
4.29%
—
0.50
FCF per share฿
2.07
1.91
2.06
1.95
1.90
1.78
1.60
1.66
1.54
1.74
1.20
(1.74%)
(0.91%)
—
0.42
Dividend per sh฿
1.02
1.00
1.00
1.03
1.08
0.97
0.93
0.90
0.97
0.95
1.88
(2.37%)
(1.11%)
—
10.45
Div yield (avg)%
18.30
20.53
20.98
20.99
20.96
22.27
23.34
20.95
22.57
20.14
15.02
22.27
20.97
24
27.61
Payout ratio%
24.62
26.95
24.28
25.59
26.57
27.69
27.55
25.19
25.82
26.94
27.25
26.94
26.20
66
1.473
Shares (diluted)B
1.694
1.591
1.766
1.865
1.755
1.702
1.819
1.714
1.834
1.758
1.455
0.04%
(0.53%)
15
26.69
Buyback yield%
26.19
28.37
31.35
28.93
26.74
27.06
29.43
30.72
30.52
31.24
8.12
30.52
29.18
20
1.266
D/E ratiox
1.565
1.529
1.428
1.633
1.781
1.772
1.904
1.890
2.010
2.228
0.267
1.904
1.776
50
2.793
Enterprise value฿B
1.271
1.128
1.180
1.004
0.882
0.759
0.730
0.709
0.669
0.659
1.695
(5.67%)
(7.57%)
43
1.450
LT debt฿B
0.699
0.799
0.760
0.801
0.843
0.991
0.967
1.052
1.011
1.040
1.404
4.30%
5.28%
31
Revenue
฿3.243B
3.31%
1.00×
Cost of revenue
฿2.270B
3.31%
1.00×
Operating expenses
฿703.0M
3.75%
1.04×
Goodwill & intangibles
16.97%
Spread over hurdle
(2.36%)