0.166
Revenue฿B
1.791
1.813
1.894
1.914
1.917
2.002
2.007
2.014
2.064
2.155
0.184
2.36%
1.98%
60
8.66
Revenue growth%
29.84
27.61
28.73
31.54
33.94
36.52
38.93
39.85
38.66
39.79
5.47
38.93
35.23
92
18.70
Gross margin%
4.03
3.06
3.96
5.82
6.17
8.57
6.35
9.22
8.66
6.81
23.01
8.57
6.26
93
2.79
Operating margin%
6.91
9.61
7.34
8.36
9.43
7.67
10.35
10.86
12.12
13.31
11.07
10.86
9.52
89
27.91
Net margin%
17.04
16.10
15.89
16.15
18.98
16.27
16.92
18.64
20.66
23.14
27.80
18.64
16.98
61
12.35
P/E ratio (avg)x
28.83
31.37
36.41
38.70
43.13
42.69
43.74
41.41
42.41
44.92
18.72
42.69
41.91
63
25.63
EV/EBITx
18.26
17.60
16.49
18.87
17.81
19.91
21.07
21.31
19.91
18.97
27.27
19.91
18.92
40
23.34
FCF yield (avg)%
7.78
6.55
6.23
8.97
7.28
8.11
10.44
12.15
10.15
9.55
12.76
10.15
8.54
86
29.49
FCF margin%
2.03
4.76
7.30
6.11
5.39
2.66
3.20
2.92
4.89
7.38
24.82
3.20
4.83
72
1.357
FCF / Net incomex
1.038
1.148
1.205
1.123
1.201
1.191
1.177
1.246
1.338
1.231
1.209
1.231
1.196
9
29.66
ROIC%
14.47
16.66
17.63
15.11
16.72
18.19
17.09
17.37
18.78
19.25
26.44
18.19
17.23
12
7.90
Return on equity%
6.18
6.08
7.02
5.54
4.76
2.01
2.80
5.62
8.34
6.35
3.64
5.62
5.85
54
28.43
Return on assets%
4.36
2.47
4.35
6.11
7.49
5.01
2.64
1.31
1.63
0.40
29.72
1.63
3.50
59
0.65
EPS฿
0.99
1.01
1.10
1.13
1.28
1.31
1.53
1.57
1.81
2.08
0.70
10.11%
7.60%
—
9.91
EPS growth%
12.46
12.82
9.88
8.06
10.08
8.77
7.71
9.98
7.80
7.42
25.58
7.80
9.32
33
1.86
Bookvalue per sh฿
2.78
2.85
3.09
3.11
2.96
2.75
3.00
3.22
2.82
2.62
0.60
(2.39%)
(0.77%)
—
2.61
FCF per share฿
2.96
3.32
3.79
4.21
4.61
4.82
5.23
5.73
6.60
7.29
1.26
9.57%
9.40%
—
2.94
Dividend per sh฿
0.38
0.39
0.42
0.38
0.40
0.45
0.43
0.43
0.42
0.44
2.34
1.62%
1.16%
—
28.17
Div yield (avg)%
24.71
22.94
21.52
24.15
24.56
25.30
27.37
28.77
28.59
30.74
4.60
28.59
25.01
75
3.16
Payout ratio%
18.19
15.71
16.07
18.32
16.88
19.78
17.95
19.09
20.62
23.11
8.43
19.78
18.25
55
0.344
Shares (diluted)B
0.708
0.702
0.765
0.848
0.848
0.873
0.905
0.930
1.016
1.184
0.355
6.91%
6.22%
44
17.12
Buyback yield%
13.78
12.86
14.25
11.56
9.28
8.78
7.36
7.06
8.24
7.55
17.76
7.55
9.03
9
1.225
D/E ratiox
1.465
1.469
1.451
1.307
1.356
1.193
1.289
1.137
1.165
1.156
1.588
1.165
1.298
33
0.707
Enterprise value฿B
1.440
1.567
1.595
1.861
2.027
2.079
1.958
2.017
2.311
2.279
0.228
2.37%
4.57%
83
1,418
LT debt฿M
450.0
387.4
415.6
364.5
337.8
310.6
286.2
250.5
238.1
243.9
997.8
(6.31%)
(6.05%)
59
Revenue
฿2.155B
1.98%
1.00×
Cost of revenue
฿1.132B
1.84%
0.99×
Operating expenses
฿476.2M
2.51%
1.05×
Cash and investments
15.70%