0.414
Revenue฿B
0.535
0.583
0.639
0.685
0.749
0.811
0.870
0.938
1.027
1.102
0.459
8.04%
8.51%
59
29.13
Revenue growth%
23.75
23.84
24.26
26.09
24.86
27.54
29.71
29.60
32.21
30.53
23.41
29.71
26.81
69
9.05
Gross margin%
26.24
26.95
28.86
29.76
27.93
30.42
27.95
26.77
26.44
25.87
12.61
26.77
27.44
53
6.38
Operating margin%
36.79
38.02
39.33
39.76
40.64
42.60
42.81
41.34
43.84
41.87
19.09
42.60
40.99
65
27.22
Net margin%
14.40
14.26
13.32
13.25
13.82
16.34
18.05
18.07
16.10
19.06
20.94
18.05
15.25
81
14.18
P/E ratio (avg)x
24.75
27.15
28.10
31.97
35.15
38.33
39.63
45.30
44.26
42.79
33.08
42.79
36.74
10
25.70
EV/EBITx
14.75
15.99
17.54
17.61
19.58
19.85
18.78
19.47
19.91
22.01
18.19
19.85
19.12
6
6.89
FCF yield (avg)%
9.79
6.96
7.90
9.56
7.69
8.41
9.39
11.04
12.15
13.06
9.12
11.04
9.47
14
7.33
FCF margin%
7.94
9.46
8.93
8.21
10.03
11.98
13.10
13.16
14.53
15.27
6.85
13.16
11.01
53
1.547
FCF / Net incomex
0.519
0.579
0.582
0.575
0.625
0.672
0.600
0.626
0.552
0.503
1.132
0.600
0.581
16
20.59
ROIC%
9.84
11.30
13.99
13.95
14.32
11.86
13.40
15.33
12.58
13.64
29.28
13.40
13.52
27
13.07
Return on equity%
21.15
23.83
22.91
25.75
27.36
30.21
30.58
29.16
30.82
28.19
22.48
30.21
27.78
81
28.41
Return on assets%
20.70
18.43
17.05
19.39
19.70
21.75
21.76
22.17
25.01
23.53
3.84
22.17
21.22
21
1.10
EPS฿
1.26
1.22
1.35
1.46
1.65
1.78
1.87
2.17
2.27
2.23
1.21
6.22%
7.20%
—
26.31
EPS growth%
18.31
16.52
16.00
13.39
15.33
15.97
15.08
16.61
18.25
21.17
16.07
16.61
16.26
27
0.41
Bookvalue per sh฿
1.43
1.38
1.46
1.58
1.77
1.66
1.75
2.04
2.15
2.14
1.22
3.89%
3.91%
—
0.36
FCF per share฿
0.48
0.47
0.45
0.49
0.42
0.37
0.38
0.33
0.30
0.33
1.08
(4.79%)
(3.73%)
—
0.89
Dividend per sh฿
1.78
2.04
2.08
2.04
2.06
2.35
2.59
2.77
3.14
3.62
1.16
11.92%
9.07%
—
19.48
Div yield (avg)%
7.99
8.02
9.63
8.53
6.15
9.08
10.51
9.08
6.28
5.89
7.28
9.08
8.28
45
10.58
Payout ratio%
17.85
18.31
19.95
17.19
19.47
19.76
19.96
19.95
19.71
18.32
5.59
19.76
19.59
45
327.9
Shares (diluted)M
365.8
347.0
341.2
342.4
336.9
337.9
356.6
364.5
416.4
422.8
329.2
4.65%
1.83%
26
7.28
Buyback yield%
0.40
1.21
0.40
0.40
0.40
0.98
1.30
2.93
3.45
1.40
12.06
1.40
1.09
63
0.306
D/E ratiox
0.962
1.079
1.083
1.238
1.294
1.276
1.263
1.493
1.565
1.847
1.677
1.493
1.270
53
0.521
Enterprise value฿B
1.049
1.162
1.215
1.265
1.458
1.462
1.431
1.537
1.775
1.868
0.528
5.08%
6.89%
71
0.051
LT debt฿B
0.814
0.856
0.819
0.832
0.957
1.070
1.059
1.017
1.150
1.128
0.597
3.35%
3.61%
56
Revenue
฿1.102B
8.51%
1.00×
Cost of revenue
฿494.0M
8.28%
0.98×
Operating expenses
฿262.1M
8.47%
1.00×
Cash and investments
16.95%
Goodwill & intangibles
16.01%
Spread over hurdle
13.79%