0.499
Revenue฿B
1.792
1.847
1.902
1.956
2.015
2.059
2.067
2.075
2.119
2.120
0.509
1.02%
2.04%
25
11.31
Revenue growth%
18.26
16.55
17.74
19.81
21.67
20.01
19.81
19.78
17.99
20.06
2.16
19.81
19.79
63
2.26
Gross margin%
20.58
23.24
23.60
25.61
25.04
27.72
25.85
25.49
25.62
26.75
28.21
25.85
25.55
90
23.58
Operating margin%
19.62
20.07
22.33
21.28
23.11
20.17
17.97
19.63
21.06
18.07
2.93
19.63
20.12
35
7.64
Net margin%
14.08
11.19
9.81
12.06
14.29
17.15
16.87
14.82
15.09
16.34
15.87
16.34
14.56
19
7.311
P/E ratio (avg)x
12.49
13.76
13.39
15.53
17.06
18.64
20.27
22.44
24.26
26.55
15.83
22.44
17.85
27
8.407
EV/EBITx
13.16
13.46
11.64
12.28
10.36
9.267
9.101
9.788
8.353
8.767
29.36
9.101
10.07
76
8.28
FCF yield (avg)%
8.41
6.95
7.68
9.00
11.21
12.17
9.97
11.51
14.39
14.45
24.51
12.17
10.59
92
2.37
FCF margin%
21.72
23.46
24.72
26.85
27.79
24.96
27.05
25.89
26.03
23.46
17.26
25.89
25.43
70
1.519
FCF / Net incomex
0.443
0.466
0.452
0.477
0.483
0.550
0.572
0.542
0.527
0.516
0.280
0.542
0.499
94
15.40
ROIC%
19.62
19.60
16.60
16.35
14.76
15.76
18.51
20.15
21.00
21.59
22.24
20.15
19.05
58
29.87
Return on equity%
20.21
22.30
21.87
19.51
19.07
19.11
19.90
17.85
19.59
22.10
19.21
19.59
19.75
81
22.91
Return on assets%
22.57
21.90
22.11
21.77
19.55
19.03
18.22
15.26
15.04
16.57
8.63
16.57
19.29
65
0.21
EPS฿
0.41
0.40
0.44
0.46
0.41
0.43
0.41
0.39
0.35
0.38
0.22
(1.75%)
(0.91%)
—
16.20
EPS growth%
18.77
19.20
20.24
19.51
19.59
17.52
15.39
17.36
14.82
13.85
13.17
15.39
18.14
53
0.58
Bookvalue per sh฿
0.44
0.39
0.42
0.38
0.36
0.34
0.30
0.30
0.32
0.29
1.14
(4.72%)
(3.57%)
—
1.13
FCF per share฿
1.24
1.36
1.27
1.29
1.35
1.39
1.30
1.27
1.39
1.53
1.13
2.53%
2.46%
—
1.42
Dividend per sh฿
1.85
1.96
1.87
1.79
1.76
1.88
1.96
2.05
2.20
2.44
1.28
6.77%
3.39%
—
7.10
Div yield (avg)%
13.63
16.21
17.76
17.89
18.77
18.93
16.39
17.21
14.91
15.28
18.56
16.39
16.80
75
8.19
Payout ratio%
25.07
22.55
22.08
19.26
18.39
16.48
14.44
16.10
16.59
17.90
10.03
16.48
18.15
23
750.0
Shares (diluted)M
575.1
596.4
545.7
477.8
418.3
451.4
402.7
405.6
349.1
362.8
779.1
(2.81%)
(5.14%)
28
14.35
Buyback yield%
10.37
7.66
6.13
6.07
4.85
6.71
6.92
6.78
6.75
7.26
2.41
6.78
6.76
9
1.634
D/E ratiox
0.211
0.210
0.209
0.204
0.212
0.225
0.237
0.265
0.280
0.299
0.593
0.265
0.219
18
1.581
Enterprise value฿B
0.409
0.434
0.464
0.470
0.435
0.406
0.438
0.407
0.414
0.357
2.561
(3.90%)
(0.97%)
26
1.528
LT debt฿B
1.856
1.645
1.553
1.398
1.423
1.371
1.469
1.298
1.132
1.171
0.787
(3.82%)
(4.98%)
37
Revenue
฿2.120B
2.04%
1.00×
Cost of revenue
฿1.180B
1.97%
0.99×
Operating expenses
฿252.2M
2.60%
1.06×
Spread over hurdle
23.74%