1.073
Revenue฿B
2.270
2.425
2.504
2.616
2.810
3.021
3.118
3.211
3.463
3.646
1.135
5.34%
5.24%
85
16.46
Revenue growth%
7.99
5.35
3.70
2.84
3.49
3.42
4.47
1.95
4.84
7.78
21.07
4.47
4.09
6
6.11
Gross margin%
23.20
25.99
26.09
25.77
28.65
25.86
25.60
27.80
30.48
31.50
28.61
27.80
26.04
81
12.41
Operating margin%
22.65
21.50
21.65
20.92
22.10
23.52
22.97
22.54
20.16
19.12
4.21
22.54
21.88
66
2.11
Net margin%
18.28
16.97
15.55
18.17
17.60
20.54
23.38
24.92
24.27
26.30
2.48
24.27
19.41
63
30.97
P/E ratio (avg)x
23.15
20.79
21.64
23.12
23.52
26.31
27.81
28.46
30.28
27.09
12.30
27.81
24.92
63
31.02
EV/EBITx
56.85
55.80
53.79
62.36
63.81
71.69
83.81
88.74
84.18
90.54
11.09
84.18
67.75
16
24.39
FCF yield (avg)%
18.01
18.10
18.63
16.35
14.06
14.40
13.15
15.18
12.20
10.65
2.33
13.15
14.79
8
9.89
FCF margin%
13.39
13.56
12.16
13.08
12.33
10.40
13.35
14.50
11.83
9.84
24.92
11.83
12.70
39
1.465
FCF / Net incomex
1.644
1.688
1.572
1.769
1.757
1.660
1.770
1.961
1.865
1.977
1.400
1.865
1.763
85
4.44
ROIC%
25.05
25.90
25.83
24.93
25.23
24.01
21.55
24.40
23.27
21.05
23.65
23.27
24.66
54
5.47
Return on equity%
17.22
15.29
13.19
11.46
8.72
10.04
11.72
14.10
12.33
15.32
29.82
12.33
12.76
86
8.95
Return on assets%
26.50
24.84
25.36
24.24
24.74
25.07
25.49
24.14
26.60
24.00
29.04
25.07
24.96
59
2.63
EPS฿
3.91
3.47
3.11
2.85
2.57
2.36
2.27
2.23
2.43
2.62
2.80
0.39%
(3.30%)
—
14.20
EPS growth%
21.65
23.24
23.59
26.35
26.78
29.57
31.79
34.33
36.65
39.11
5.00
34.33
28.18
16
2.65
Bookvalue per sh฿
0.91
0.81
0.78
0.85
0.81
0.74
0.78
0.78
0.84
0.81
1.26
(0.01%)
(0.33%)
—
1.04
FCF per share฿
1.23
1.34
1.31
1.31
1.54
1.62
1.62
1.62
1.85
2.04
1.90
5.81%
6.90%
—
2.77
Dividend per sh฿
1.86
2.16
2.29
2.66
3.01
3.54
3.64
3.52
3.47
3.62
1.92
3.75%
8.75%
—
3.89
Div yield (avg)%
10.48
9.13
10.56
7.84
5.78
4.13
3.44
3.42
1.78
0.40
18.52
3.42
4.95
40
23.88
Payout ratio%
9.17
10.92
13.59
11.50
13.25
15.27
13.76
12.37
11.19
12.78
25.10
12.78
12.57
37
325.8
Shares (diluted)M
527.3
596.3
572.6
526.3
524.5
524.7
580.7
653.8
725.3
737.5
337.8
7.06%
4.71%
83
25.68
Buyback yield%
27.14
29.97
30.87
32.81
30.49
30.11
31.30
28.81
28.82
31.77
2.72
30.11
30.30
58
0.197
D/E ratiox
1.459
1.752
2.065
2.114
2.094
2.519
2.844
3.443
3.887
4.053
0.527
3.443
2.316
33
1.324
Enterprise value฿B
1.222
1.285
1.409
1.528
1.633
1.511
1.450
1.393
1.273
1.263
0.244
(5.00%)
(0.18%)
72
1.545
LT debt฿B
0.808
0.975
1.095
1.082
1.287
1.273
1.276
1.540
1.696
1.996
0.137
9.18%
10.94%
59
Revenue
฿3.646B
5.24%
1.00×
Cost of revenue
฿2.070B
5.54%
1.03×
Operating expenses
฿878.8M
5.07%
0.98×
Goodwill & intangibles
18.35%