2.697
Revenue฿B
22.74
23.27
24.14
25.04
26.32
27.28
28.05
28.78
29.50
30.75
2.847
3.15%
3.25%
51
28.45
Revenue growth%
26.85
24.50
23.18
20.59
18.74
17.35
19.66
17.12
18.63
17.40
12.68
17.40
19.20
78
18.71
Gross margin%
17.65
16.83
16.17
16.95
16.06
16.13
18.70
20.24
18.22
20.87
12.40
18.70
17.30
29
13.10
Operating margin%
27.30
26.80
25.00
23.77
24.85
25.64
27.96
29.99
27.64
30.60
3.00
27.96
27.05
21
18.03
Net margin%
26.03
25.77
28.42
31.23
33.41
31.52
32.50
34.73
36.86
36.76
11.64
34.73
32.01
78
31.62
P/E ratio (avg)x
29.41
28.54
30.20
31.72
33.10
35.99
41.97
46.10
50.45
57.14
18.88
46.10
34.54
63
20.13
EV/EBITx
13.33
14.69
16.68
16.03
17.65
17.95
20.52
19.95
22.03
21.85
33.44
20.52
17.80
40
10.30
FCF yield (avg)%
22.16
21.43
22.48
25.18
28.13
28.38
28.71
29.65
28.38
30.60
15.88
28.71
28.25
53
28.83
FCF margin%
28.60
29.39
31.61
31.29
28.55
27.18
26.74
26.66
26.01
27.54
17.71
26.74
28.04
89
0.236
FCF / Net incomex
0.973
1.108
1.134
1.328
1.609
1.624
1.880
1.860
2.061
2.036
1.520
1.880
1.616
46
15.79
ROIC%
25.48
25.23
25.66
24.39
26.38
27.86
27.96
28.55
26.66
25.77
29.14
27.86
26.08
48
23.03
Return on equity%
2.07
3.05
5.35
5.23
2.65
2.78
1.69
0.40
0.40
2.22
16.52
1.69
2.44
86
7.94
Return on assets%
5.43
7.96
7.27
5.57
4.22
1.60
2.97
1.29
0.63
0.40
4.94
1.29
3.60
40
6.45
EPS฿
11.88
11.75
11.11
10.97
11.84
10.87
11.16
12.43
13.11
13.64
7.19
2.86%
2.62%
—
5.26
EPS growth%
7.21
7.58
5.85
5.49
5.60
6.57
5.00
6.33
4.25
2.44
25.94
5.00
5.73
25
5.37
Bookvalue per sh฿
3.34
3.20
3.06
3.57
3.43
3.36
3.52
3.40
3.72
4.31
8.94
4.64%
2.51%
—
9.73
FCF per share฿
12.04
11.96
12.20
12.61
14.19
13.94
15.62
17.69
18.39
21.18
9.97
8.34%
6.86%
—
14.08
Dividend per sh฿
17.22
18.97
20.24
20.03
23.28
25.41
26.04
30.83
34.26
36.78
4.05
9.58%
8.41%
—
7.01
Div yield (avg)%
26.94
28.86
30.97
28.51
27.78
28.08
29.45
27.29
25.46
24.71
18.54
27.29
27.93
39
26.38
Payout ratio%
29.27
27.25
25.93
28.85
26.46
26.09
25.90
23.72
26.04
26.05
2.76
26.04
26.07
81
1.202
Shares (diluted)B
1.425
1.418
1.619
1.661
1.674
1.917
2.167
2.054
2.221
2.290
1.173
6.46%
5.07%
38
18.24
Buyback yield%
32.78
32.18
31.88
31.04
29.29
31.51
34.21
32.93
30.77
29.97
23.73
31.51
31.70
28
0.702
D/E ratiox
1.046
1.105
1.091
1.066
1.065
1.018
1.123
1.222
1.125
1.171
0.455
1.125
1.098
48
13.86
Enterprise value฿B
20.97
19.77
18.48
20.40
20.07
22.69
21.57
23.48
24.79
25.09
8.347
4.57%
0.83%
32
4.014
LT debt฿B
25.50
27.30
27.14
27.02
26.40
28.52
30.35
31.69
34.55
34.36
22.69
5.41%
3.40%
50
Revenue
฿30.75B
3.25%
1.00×
Cost of revenue
฿14.69B
3.20%
1.00×
Operating expenses
฿5.378B
2.60%
0.94×
Goodwill & intangibles
16.03%