4.582
Revenue฿B
2.082
2.274
2.518
2.774
3.078
3.320
3.660
4.039
4.290
4.642
5.117
8.56%
9.35%
71
28.25
Revenue growth%
17.93
18.42
15.64
15.49
16.46
13.77
16.12
18.31
17.52
15.20
13.49
16.12
16.29
73
24.15
Gross margin%
17.94
17.55
20.51
23.34
24.70
27.28
25.83
27.23
25.52
26.28
4.67
26.28
25.11
81
4.72
Operating margin%
28.07
26.56
24.57
22.98
24.67
26.03
24.71
22.00
22.55
22.47
17.98
22.55
24.62
91
10.36
Net margin%
29.30
26.35
28.37
31.31
30.27
28.49
31.14
28.65
29.13
28.03
11.98
28.65
28.89
8
34.82
P/E ratio (avg)x
11.22
10.49
11.58
12.28
13.07
13.78
14.81
13.15
12.76
12.03
21.87
13.15
12.52
42
27.20
EV/EBITx
11.93
13.00
14.03
14.02
14.11
14.56
15.47
13.52
12.47
11.31
29.80
13.52
13.77
71
27.91
FCF yield (avg)%
9.66
7.54
8.04
7.31
9.78
7.08
6.69
5.11
7.29
5.76
29.57
6.69
7.30
79
2.50
FCF margin%
30.75
29.63
30.58
32.57
31.03
32.68
33.85
32.14
34.11
37.07
2.38
33.85
32.36
18
0.906
FCF / Net incomex
1.419
1.528
1.658
1.688
1.856
1.691
1.846
1.836
1.922
1.784
1.574
1.836
1.737
84
7.37
ROIC%
3.40
5.18
4.69
3.48
2.35
2.76
0.89
1.82
4.82
2.93
8.43
2.76
3.17
66
19.99
Return on equity%
21.11
22.31
21.73
19.92
19.41
17.34
19.41
21.00
18.22
16.79
24.47
18.22
19.67
78
23.73
Return on assets%
15.87
15.51
17.87
18.56
16.21
17.12
18.15
15.70
13.27
14.72
16.92
15.70
16.04
86
2.10
EPS฿
2.62
2.58
2.65
2.57
2.97
3.15
3.59
3.95
4.12
4.21
2.25
7.17%
6.41%
—
17.70
EPS growth%
25.08
22.66
25.30
26.04
24.48
26.47
25.03
23.68
25.50
26.96
2.11
25.50
25.19
62
0.43
Bookvalue per sh฿
2.24
2.16
2.21
2.28
2.39
2.27
2.05
2.11
1.96
2.12
2.02
(2.35%)
(1.03%)
—
0.77
FCF per share฿
1.94
2.05
2.29
2.41
2.85
3.01
2.88
3.05
3.23
3.22
0.81
2.46%
6.23%
—
0.62
Dividend per sh฿
2.46
2.62
2.39
2.28
2.50
2.34
2.08
2.17
2.31
2.12
0.97
(3.25%)
(0.48%)
—
7.91
Div yield (avg)%
28.11
30.27
31.35
33.72
32.67
30.80
30.09
28.55
28.15
30.41
8.57
30.09
30.34
57
18.20
Payout ratio%
26.33
24.65
25.12
25.39
28.14
25.70
24.35
21.76
24.21
21.95
13.48
24.21
24.89
23
924.9
Shares (diluted)M
897.6
813.6
838.7
814.8
815.1
731.7
715.5
747.6
664.3
698.5
919.1
(3.04%)
(2.01%)
10
27.90
Buyback yield%
13.37
13.34
13.90
12.16
9.46
9.30
6.51
7.82
5.00
4.56
20.75
6.51
9.38
27
0.116
D/E ratiox
1.329
1.472
1.492
1.588
1.645
1.530
1.570
1.650
1.808
1.688
1.033
1.650
1.579
27
1.722
Enterprise value฿B
2.977
2.808
2.922
2.735
3.027
3.443
3.196
3.017
3.346
3.114
4.625
0.57%
0.66%
27
4.978
LT debt฿B
0.744
0.696
0.717
0.757
0.766
0.829
0.835
0.784
0.770
0.804
6.010
0.97%
0.69%
47
Revenue
฿4.642B
9.35%
1.00×
Cost of revenue
฿2.910B
9.42%
1.01×
Operating expenses
฿1.135B
9.62%
1.03×
Goodwill & intangibles
14.83%