1.497
Revenue฿B
1.175
1.272
1.408
1.511
1.674
1.817
1.939
2.074
2.296
2.485
1.613
8.22%
8.53%
14
2.91
Revenue growth%
19.38
18.65
18.93
21.05
18.98
17.55
14.63
17.53
14.78
17.65
8.42
17.53
18.15
27
11.24
Gross margin%
22.13
21.14
18.24
19.09
16.46
15.15
17.82
18.17
20.70
18.79
5.54
18.17
18.52
9
27.61
Operating margin%
13.99
14.59
17.18
18.70
21.49
24.45
26.71
26.40
26.52
27.15
15.33
26.52
22.97
34
20.04
Net margin%
5.12
3.13
3.52
3.82
6.64
8.07
10.10
13.02
11.39
11.20
4.40
11.20
7.35
13
9.643
P/E ratio (avg)x
20.66
21.65
22.86
23.74
23.03
23.86
23.08
24.64
25.03
23.65
12.22
23.86
23.37
24
14.88
EV/EBITx
15.88
15.45
16.71
18.19
19.28
20.29
18.33
16.76
15.16
16.89
9.620
16.89
16.83
75
3.69
FCF yield (avg)%
26.18
25.17
23.84
24.41
22.56
24.30
23.26
21.89
24.76
27.12
17.48
24.30
24.35
75
25.55
FCF margin%
24.73
23.66
23.13
21.46
20.84
23.52
24.96
26.01
23.85
23.69
25.76
23.85
23.67
78
1.746
FCF / Net incomex
1.887
1.902
1.952
1.916
1.827
1.690
1.535
1.417
1.570
1.722
0.732
1.570
1.774
18
22.96
ROIC%
16.44
19.20
17.04
19.66
20.46
20.41
18.51
21.10
21.16
18.54
22.63
20.41
19.43
13
23.14
Return on equity%
6.20
5.30
6.52
6.06
4.18
5.40
7.85
6.17
3.72
0.79
10.97
5.40
5.73
87
5.32
Return on assets%
17.16
17.77
20.62
20.35
19.22
20.35
18.94
21.08
22.40
21.94
15.45
21.08
20.35
26
47.97
EPS฿
10.79
10.52
9.62
10.14
9.28
10.04
8.72
7.71
7.01
6.08
52.95
(8.10%)
(4.75%)
—
10.95
EPS growth%
0.40
0.40
0.40
2.89
5.40
5.01
7.15
5.73
7.65
7.81
11.33
7.15
5.20
66
27.55
Bookvalue per sh฿
73.33
86.38
100.98
115.65
121.51
122.03
123.53
145.92
162.08
185.54
33.22
8.83%
9.63%
—
12.86
FCF per share฿
10.63
11.75
13.17
13.21
11.98
11.86
12.11
13.36
14.27
13.99
27.44
3.15%
2.67%
—
27.20
Dividend per sh฿
28.76
32.60
39.37
44.21
49.85
54.61
62.10
70.08
79.94
82.52
9.90
10.60%
11.98%
—
16.92
Div yield (avg)%
18.94
16.44
16.37
13.75
16.36
17.02
17.65
14.79
14.66
16.29
22.11
16.29
16.36
75
6.15
Payout ratio%
24.57
22.74
25.71
24.17
27.10
24.15
24.21
26.76
29.51
30.36
27.92
26.76
25.14
12
19.58
Shares (diluted)M
19.91
21.59
20.41
20.88
18.85
18.98
17.75
17.71
19.20
21.60
20.31
2.76%
1.19%
17
28.22
Buyback yield%
11.07
12.76
9.98
10.07
10.93
8.89
9.10
11.07
9.12
11.14
28.29
9.12
10.50
32
1.117
D/E ratiox
0.792
0.856
0.806
0.803
0.899
0.802
0.816
0.759
0.845
0.891
1.193
0.816
0.811
41
1,710
Enterprise value฿M
346.8
325.0
363.2
337.9
387.7
365.7
419.9
416.1
454.3
485.7
923.2
4.61%
3.16%
14
1.532
LT debt฿B
1.846
1.728
1.834
1.909
1.799
1.813
1.652
1.776
1.880
1.693
0.243
(1.21%)
(1.15%)
18
Revenue
฿2.485B
8.53%
1.00×
Cost of revenue
฿1.334B
8.44%
0.99×
Operating expenses
฿477.6M
8.84%
1.03×
Cash and investments
17.11%