6.817
Revenue฿B
8.358
9.011
9.581
10.36
11.20
11.66
12.25
13.01
13.84
14.46
7.300
5.24%
6.18%
24
9.92
Revenue growth%
2.58
1.84
4.37
5.52
4.50
6.59
4.98
5.94
3.88
3.66
21.87
4.98
4.44
44
6.32
Gross margin%
12.07
12.29
15.21
13.78
16.25
18.07
18.06
18.44
18.41
16.72
11.32
18.07
16.49
28
13.83
Operating margin%
13.37
10.55
12.57
9.60
7.84
10.51
8.25
8.92
11.51
12.93
20.98
10.51
10.53
30
14.05
Net margin%
25.16
22.68
24.07
22.76
25.08
23.70
25.00
25.53
28.51
30.07
20.36
25.53
25.04
18
20.27
P/E ratio (avg)x
17.65
18.35
20.46
20.53
18.83
18.59
19.88
18.30
18.77
20.91
31.23
18.77
18.80
73
14.88
EV/EBITx
23.60
23.00
23.89
24.52
26.62
24.91
23.88
21.87
19.77
19.31
13.82
21.87
23.74
7
13.68
FCF yield (avg)%
9.49
8.10
5.38
8.32
7.33
9.95
8.89
5.99
3.31
1.99
10.42
5.99
7.71
65
25.58
FCF margin%
29.17
29.21
29.92
29.65
30.99
30.72
32.03
31.90
32.86
30.19
18.85
31.90
30.46
53
0.653
FCF / Net incomex
1.247
1.167
1.065
0.965
0.853
0.811
0.725
0.799
0.801
0.751
0.111
0.799
0.832
71
7.77
ROIC%
29.55
27.04
24.99
27.03
28.02
29.15
28.60
29.33
26.95
29.34
6.41
29.15
28.31
60
20.03
Return on equity%
6.26
8.81
9.91
8.32
8.66
8.23
10.52
11.09
11.83
12.91
12.34
11.09
9.36
72
9.20
Return on assets%
3.89
4.89
4.18
2.41
0.71
0.40
0.40
2.51
0.40
0.40
28.21
0.40
1.56
47
1.74
EPS฿
2.61
2.81
2.95
3.28
3.72
4.23
4.14
4.01
4.39
4.81
1.89
5.27%
7.36%
—
29.08
EPS growth%
10.71
10.78
10.83
11.45
14.25
15.49
15.45
17.58
15.50
15.03
23.55
15.49
14.64
6
3.70
Bookvalue per sh฿
0.67
0.68
0.59
0.52
0.55
0.56
0.55
0.48
0.47
0.48
3.04
(2.56%)
(2.50%)
—
1.30
FCF per share฿
3.28
3.42
4.00
4.52
4.73
5.26
5.28
5.39
5.52
5.42
3.16
2.76%
5.37%
—
2.19
Dividend per sh฿
1.12
1.03
1.09
1.01
0.95
0.87
0.91
0.94
0.90
0.85
1.12
(2.29%)
(2.29%)
—
7.20
Div yield (avg)%
10.71
12.70
13.18
11.83
13.94
13.21
10.58
12.45
15.09
15.72
13.28
13.21
12.94
93
26.68
Payout ratio%
29.20
28.54
28.12
29.37
31.36
32.45
30.33
31.38
32.30
30.46
12.82
31.38
30.40
80
2.603
Shares (diluted)B
3.338
3.371
3.775
3.651
3.566
4.259
5.014
5.400
5.196
5.808
2.525
10.25%
6.70%
67
15.07
Buyback yield%
13.51
11.03
13.58
15.31
13.17
10.92
13.80
16.39
16.54
17.96
4.18
16.39
13.69
39
0.493
D/E ratiox
0.881
0.883
0.777
0.806
0.769
0.712
0.738
0.664
0.651
0.569
1.001
0.664
0.753
25
11.76
Enterprise value฿B
1.900
2.261
2.261
2.416
2.457
2.915
3.466
3.823
3.815
3.865
11.20
9.48%
8.93%
66
15.36
LT debt฿B
6.789
8.116
9.392
11.08
13.24
14.40
14.79
14.35
14.98
16.25
6.974
4.18%
8.87%
88
Revenue
฿14.46B
6.18%
1.00×
Cost of revenue
฿7.967B
6.44%
1.02×
Operating expenses
฿2.470B
6.40%
1.02×