0.716
Revenue฿B
1.653
1.780
1.869
1.960
2.072
2.218
2.394
2.583
2.776
2.930
0.790
7.17%
6.80%
26
25.44
Revenue growth%
11.39
13.59
12.98
13.82
16.26
15.44
13.27
13.38
15.87
15.34
23.71
15.34
13.70
13
26.28
Gross margin%
29.45
32.20
32.55
30.34
29.88
31.76
31.47
28.53
29.69
28.98
23.33
29.69
30.11
47
13.65
Operating margin%
8.17
9.44
8.19
8.44
7.30
9.74
7.63
5.42
3.27
5.52
13.19
5.52
7.90
47
22.85
Net margin%
20.44
19.79
20.97
22.41
21.50
19.11
19.12
17.05
17.83
19.15
4.01
19.11
19.47
41
25.56
P/E ratio (avg)x
46.93
49.84
56.99
54.39
56.07
52.91
57.42
67.15
77.35
77.17
16.56
67.15
56.53
28
29.37
EV/EBITx
18.82
20.39
20.98
22.76
21.40
22.11
21.03
22.82
21.49
23.72
35.35
22.11
21.45
20
13.43
FCF yield (avg)%
16.75
19.40
20.10
18.96
18.61
19.26
19.38
18.30
20.23
19.02
20.34
19.26
19.14
43
3.85
FCF margin%
5.98
5.75
8.50
7.78
6.39
7.36
5.51
6.49
8.87
7.93
11.62
7.36
6.92
61
1.064
FCF / Net incomex
0.724
0.794
0.813
0.773
0.791
0.815
0.900
0.956
0.969
0.921
0.461
0.921
0.814
27
18.94
ROIC%
25.49
25.72
28.04
27.16
29.52
32.31
29.47
32.35
30.98
32.74
28.61
32.31
29.50
50
5.49
Return on equity%
25.58
28.28
28.02
25.86
24.33
25.94
28.78
26.79
24.68
24.60
29.69
25.94
25.90
68
14.77
Return on assets%
21.73
23.08
21.96
19.88
16.92
14.63
16.34
14.76
14.05
11.11
22.16
14.63
16.63
17
1.20
EPS฿
1.46
1.73
1.78
2.12
2.24
2.19
2.25
2.62
2.60
2.88
1.25
5.21%
8.07%
—
4.02
EPS growth%
25.56
25.96
27.88
30.64
30.65
31.84
32.65
30.50
28.20
29.36
29.19
30.50
29.93
36
0.33
Bookvalue per sh฿
0.66
0.62
0.55
0.57
0.58
0.56
0.58
0.53
0.52
0.53
0.77
(1.95%)
(1.48%)
—
0.85
FCF per share฿
0.72
0.71
0.73
0.71
0.74
0.75
0.67
0.67
0.73
0.65
0.32
(2.61%)
(1.52%)
—
1.05
Dividend per sh฿
0.50
0.52
0.55
0.66
0.77
0.93
1.08
1.07
1.29
1.44
0.85
13.46%
12.61%
—
24.51
Div yield (avg)%
1.37
3.61
4.94
4.12
2.08
4.33
4.80
4.61
2.80
3.03
12.44
4.33
3.86
9
14.47
Payout ratio%
17.05
17.06
16.82
16.99
19.88
19.24
19.43
16.67
15.24
15.91
28.43
16.67
17.02
83
1.447
Shares (diluted)B
2.081
1.997
2.272
2.434
2.798
2.705
2.808
2.809
2.671
3.030
1.422
1.61%
5.15%
94
4.45
Buyback yield%
10.40
8.27
10.58
8.03
8.79
8.54
9.87
8.50
10.35
7.43
5.32
8.54
8.67
69
0.254
D/E ratiox
1.536
1.567
1.602
1.509
1.502
1.567
1.668
1.734
1.836
2.028
0.258
1.734
1.584
20
2.607
Enterprise value฿B
2.494
2.537
2.418
2.679
2.643
2.647
2.559
2.628
2.532
2.627
1.026
(0.12%)
2.05%
65
2.999
LT debt฿B
2.525
2.388
2.264
2.174
2.144
2.473
2.670
2.884
2.879
2.820
0.147
5.64%
0.71%
28
Revenue
฿2.930B
6.80%
1.00×
Cost of revenue
฿1.596B
6.51%
0.97×
Operating expenses
฿539.3M
7.28%
1.05×