0.994
Revenue฿B
0.598
0.654
0.717
0.768
0.807
0.856
0.927
1.010
1.085
1.181
1.039
7.92%
7.65%
68
21.17
Revenue growth%
30.71
31.62
33.60
34.84
32.67
35.12
37.81
38.91
38.35
36.21
21.52
37.81
34.98
36
26.54
Gross margin%
21.79
23.30
24.10
26.23
24.72
22.14
21.89
22.20
20.83
19.37
29.68
21.89
22.17
91
23.41
Operating margin%
8.83
9.19
9.31
11.53
10.82
11.83
11.81
11.89
12.82
12.43
24.66
11.89
11.67
45
17.25
Net margin%
14.96
16.95
18.76
21.35
21.90
19.34
18.17
17.57
19.56
22.29
20.98
19.34
19.05
57
18.34
P/E ratio (avg)x
26.33
27.60
29.20
34.31
36.41
38.58
41.74
45.48
43.89
47.31
28.93
43.89
37.50
8
37.92
EV/EBITx
6.256
5.935
6.247
6.355
5.784
6.548
6.503
7.048
6.974
7.894
33.73
6.974
6.429
13
19.09
FCF yield (avg)%
30.36
29.06
27.88
26.16
25.60
28.55
26.43
27.36
24.96
23.49
13.78
26.43
26.89
95
27.34
FCF margin%
12.97
13.49
15.33
13.64
12.34
13.42
11.43
12.23
11.19
11.52
5.69
11.52
12.65
53
0.843
FCF / Net incomex
0.785
0.734
0.676
0.610
0.629
0.633
0.605
0.520
0.488
0.529
1.110
0.529
0.620
26
25.77
ROIC%
8.96
8.37
5.84
5.48
6.88
7.87
10.16
10.11
7.40
6.77
10.98
7.87
7.63
39
20.42
Return on equity%
22.60
24.44
22.59
22.00
21.52
20.40
20.64
17.75
19.40
16.64
18.46
19.40
21.08
86
9.18
Return on assets%
21.77
22.21
20.04
22.58
24.33
27.23
26.10
23.38
25.80
26.56
5.26
26.10
23.85
80
1.85
EPS฿
1.54
1.69
1.91
2.04
1.97
2.13
2.47
2.88
3.25
3.05
2.00
9.10%
6.70%
—
10.57
EPS growth%
11.79
13.91
15.24
15.10
12.11
13.81
11.87
10.85
8.63
9.77
24.81
10.85
11.99
84
0.68
Bookvalue per sh฿
1.17
1.24
1.22
1.18
1.18
1.23
1.23
1.19
1.28
1.40
3.13
3.61%
2.44%
—
0.64
FCF per share฿
3.33
3.50
3.47
3.47
3.82
3.83
3.87
3.96
3.78
4.22
2.10
2.00%
2.30%
—
0.68
Dividend per sh฿
2.20
2.37
2.42
2.60
2.61
2.61
2.85
2.95
2.66
2.92
2.19
2.29%
2.24%
—
21.80
Div yield (avg)%
11.54
9.62
12.49
12.22
11.66
13.35
15.76
17.39
15.51
18.37
14.65
15.76
12.92
14
10.04
Payout ratio%
15.45
18.28
21.08
20.31
21.05
18.48
18.54
15.76
14.93
11.94
15.31
15.76
18.38
55
295.5
Shares (diluted)M
307.2
311.6
292.0
306.6
290.1
301.1
297.4
296.1
260.7
229.9
298.3
(4.54%)
(2.67%)
15
13.41
Buyback yield%
13.53
10.53
13.39
15.47
14.41
13.56
13.71
15.62
13.43
11.24
13.91
13.56
13.54
22
0.111
D/E ratiox
1.273
1.375
1.425
1.252
1.152
1.202
1.202
1.071
1.080
1.046
0.104
1.080
1.202
27
1.282
Enterprise value฿B
0.667
0.654
0.738
0.791
0.875
0.913
0.979
0.991
1.065
1.143
0.923
5.49%
7.30%
88
1.312
LT debt฿B
0.893
0.897
0.917
1.037
1.049
1.155
1.267
1.328
1.496
1.445
0.483
6.60%
4.48%
17
Revenue
฿1.181B
7.65%
1.00×
Cost of revenue
฿744.9M
7.56%
0.99×
Operating expenses
฿194.3M
8.11%
1.04×