3.401
Revenue฿B
2.083
2.195
2.294
2.318
2.394
2.534
2.592
2.631
2.678
2.778
3.765
3.02%
3.15%
93
11.32
Revenue growth%
15.93
14.31
13.83
13.36
13.81
13.28
10.99
8.36
7.20
7.39
8.70
8.36
13.32
66
4.70
Gross margin%
27.28
26.58
24.43
23.18
23.62
24.18
26.51
27.77
29.23
27.90
3.50
27.77
26.54
14
4.28
Operating margin%
3.04
5.07
6.71
7.63
6.35
7.48
9.07
10.60
9.56
9.25
26.08
9.25
7.55
88
14.47
Net margin%
4.70
3.84
3.02
4.32
1.38
2.98
2.21
3.30
2.80
3.63
25.88
2.98
3.16
21
20.47
P/E ratio (avg)x
23.21
22.52
23.63
21.84
21.56
23.40
21.95
21.18
20.10
19.43
32.32
21.18
21.90
26
8.116
EV/EBITx
16.28
16.68
18.54
18.22
19.60
20.99
22.26
20.48
20.28
20.71
21.20
20.71
19.94
88
26.00
FCF yield (avg)%
8.88
8.12
9.12
10.22
11.22
9.30
11.26
9.55
6.61
8.49
17.13
9.30
9.21
47
25.57
FCF margin%
3.12
0.40
2.47
4.76
6.91
8.34
8.55
9.31
10.59
7.70
9.36
8.55
7.30
61
1.168
FCF / Net incomex
1.311
1.228
1.215
1.055
1.065
1.059
0.914
0.834
0.811
0.819
1.651
0.834
1.057
95
8.53
ROIC%
1.81
3.25
2.03
0.40
0.40
0.40
0.40
2.53
4.33
5.44
4.23
2.53
1.92
26
20.63
Return on equity%
26.01
24.79
27.31
29.17
27.84
27.60
30.50
31.40
32.04
30.91
26.83
30.91
28.50
66
16.18
Return on assets%
23.97
25.43
26.08
25.95
24.29
23.65
23.72
21.82
20.30
18.53
6.10
21.82
23.84
8
1.09
EPS฿
0.21
0.20
0.20
0.19
0.21
0.19
0.20
0.22
0.25
0.27
1.20
5.62%
3.55%
—
9.02
EPS growth%
9.98
9.19
7.38
9.85
9.27
7.75
7.04
6.64
9.51
7.32
29.78
7.32
8.47
92
1.30
Bookvalue per sh฿
0.29
0.32
0.32
0.29
0.28
0.25
0.24
0.23
0.21
0.18
1.18
(7.88%)
(4.89%)
—
0.94
FCF per share฿
0.90
0.90
1.04
1.02
1.12
1.13
1.28
1.38
1.52
1.64
1.08
7.94%
6.08%
—
0.92
Dividend per sh฿
1.72
1.72
1.87
1.89
1.94
2.08
2.46
2.79
2.66
2.88
0.68
8.19%
5.82%
—
10.22
Div yield (avg)%
20.64
22.35
21.08
23.99
24.20
22.57
24.59
23.16
21.81
22.66
12.85
22.66
22.61
70
11.28
Payout ratio%
9.16
8.87
7.29
9.43
6.56
6.03
5.01
2.27
0.40
0.85
8.92
2.27
6.29
53
1.262
Shares (diluted)B
1.615
1.772
2.094
2.140
2.339
2.385
2.791
2.970
3.250
3.476
1.239
8.24%
7.62%
9
29.25
Buyback yield%
27.79
28.15
28.88
30.48
32.30
33.47
31.71
34.01
34.53
34.69
14.62
34.01
32.00
56
0.884
D/E ratiox
2.273
2.566
2.535
2.850
2.824
2.764
2.670
2.924
3.338
3.381
1.532
2.924
2.794
79
1.173
Enterprise value฿B
1.135
1.286
1.476
1.714
1.766
2.123
2.539
2.680
3.171
3.240
0.853
12.90%
12.62%
39
0.601
LT debt฿B
2.819
2.403
2.558
2.493
2.470
2.274
2.203
2.166
2.098
1.868
3.427
(5.43%)
(3.26%)
14
Revenue
฿2.778B
3.15%
1.00×
Cost of revenue
฿1.945B
3.28%
1.01×
Operating expenses
฿457.7M
2.73%
0.96×
Goodwill & intangibles
18.45%