7.159
Revenue฿B
4.492
4.712
5.156
5.402
5.907
6.417
6.776
7.153
7.496
8.028
7.361
6.33%
6.76%
78
20.27
Revenue growth%
25.87
23.91
22.08
22.21
19.85
21.95
20.86
18.87
21.20
21.73
16.67
21.20
21.84
72
4.02
Gross margin%
27.29
25.57
24.25
22.69
20.09
21.76
20.72
23.25
21.12
21.46
15.44
21.46
22.23
64
7.50
Operating margin%
28.09
25.49
27.07
26.47
28.61
29.69
29.85
30.78
29.80
30.11
11.64
29.85
29.15
79
15.62
Net margin%
15.58
14.27
11.67
8.97
9.20
10.73
9.32
8.14
9.47
9.53
13.41
9.47
9.50
76
11.77
P/E ratio (avg)x
24.71
21.86
21.11
19.83
20.80
19.40
20.08
20.41
18.55
16.49
24.59
19.40
20.24
15
28.14
EV/EBITx
10.55
11.67
11.48
12.15
12.52
14.66
14.98
15.89
18.11
19.40
28.98
15.89
13.59
94
7.45
FCF yield (avg)%
10.58
12.34
11.32
13.76
14.03
14.93
17.30
20.04
21.52
20.73
5.49
20.04
14.48
60
25.56
FCF margin%
1.83
0.57
0.40
0.40
2.55
2.60
0.40
0.72
2.81
2.35
18.88
2.35
1.27
57
0.166
FCF / Net incomex
0.675
0.705
0.743
0.655
0.667
0.687
0.614
0.595
0.532
0.475
0.207
0.595
0.661
45
24.54
ROIC%
12.39
10.44
10.24
10.67
8.58
8.57
9.97
9.56
12.34
15.32
12.84
9.97
10.34
31
20.80
Return on equity%
12.71
12.70
12.40
13.84
14.16
16.17
18.83
17.66
16.75
18.41
7.34
17.66
15.16
10
12.90
Return on assets%
22.54
21.77
23.44
25.21
24.16
26.42
24.84
27.79
28.76
28.60
28.07
27.79
25.03
91
0.48
EPS฿
0.92
0.92
0.86
0.85
0.90
0.84
0.81
0.81
0.93
1.02
0.51
2.64%
0.87%
—
22.29
EPS growth%
26.48
26.96
27.64
29.72
31.66
29.37
28.19
29.10
31.54
29.86
4.43
29.37
29.24
27
0.99
Bookvalue per sh฿
0.54
0.64
0.73
0.83
0.82
0.89
0.98
0.97
0.97
1.06
0.78
5.26%
7.00%
—
1.16
FCF per share฿
1.24
1.32
1.34
1.38
1.35
1.49
1.45
1.52
1.51
1.48
1.03
1.81%
1.71%
—
0.55
Dividend per sh฿
1.20
1.14
1.24
1.43
1.59
1.69
1.70
1.95
1.96
1.95
0.42
4.19%
5.97%
—
24.31
Div yield (avg)%
25.57
24.68
25.67
26.91
25.74
25.31
26.25
28.08
25.73
27.91
8.56
26.25
25.73
82
28.94
Payout ratio%
6.35
6.61
6.08
8.46
6.65
7.98
8.87
6.46
8.86
7.59
7.51
7.98
7.12
56
5.995
Shares (diluted)B
7.194
6.811
6.979
6.824
6.363
6.245
6.855
7.100
6.690
5.894
6.126
(1.52%)
(2.06%)
45
26.31
Buyback yield%
7.90
10.49
10.53
10.81
9.18
6.71
9.26
11.53
11.11
10.24
14.45
10.24
10.37
87
0.773
D/E ratiox
1.429
1.394
1.330
1.393
1.260
1.383
1.251
1.304
1.307
1.216
0.968
1.304
1.319
37
8.828
Enterprise value฿B
4.111
3.669
3.877
3.968
3.676
3.824
3.743
3.683
3.951
3.886
8.005
1.11%
(1.95%)
49
0.907
LT debt฿B
9.017
8.578
7.760
6.801
6.496
5.811
6.283
5.671
5.742
6.376
2.384
(0.37%)
(2.93%)
91
Revenue
฿8.028B
6.76%
1.00×
Cost of revenue
฿4.036B
6.74%
1.00×
Operating expenses
฿1.228B
7.12%
1.03×