1.815
Revenue฿B
1.613
1.761
1.913
2.091
2.250
2.434
2.628
2.767
2.952
3.224
2.007
7.46%
8.03%
51
27.65
Revenue growth%
10.44
8.24
10.29
9.50
8.19
9.95
8.69
11.28
11.10
14.08
18.31
11.10
10.12
82
6.10
Gross margin%
3.82
6.01
5.35
3.26
1.69
0.40
0.40
0.40
0.98
1.67
18.64
0.40
1.68
49
26.90
Operating margin%
14.93
14.97
15.56
14.26
14.09
16.85
19.50
16.87
19.25
22.24
21.05
19.25
16.21
47
26.57
Net margin%
23.99
22.04
24.89
24.27
25.65
26.85
23.95
26.44
25.67
25.77
23.79
25.77
25.27
52
12.54
P/E ratio (avg)x
11.27
9.738
10.28
9.106
9.192
8.972
8.420
8.890
8.930
8.947
35.93
8.930
9.039
75
26.99
EV/EBITx
62.41
67.17
68.56
66.29
70.24
72.23
81.52
87.10
87.67
99.85
29.87
87.10
71.23
91
10.56
FCF yield (avg)%
3.44
2.89
5.42
4.60
6.69
8.50
8.69
8.69
7.22
8.21
6.53
8.50
6.95
21
10.16
FCF margin%
21.26
23.65
24.26
21.31
20.30
18.77
19.88
17.47
18.23
20.74
18.51
18.77
20.52
88
0.556
FCF / Net incomex
1.488
1.443
1.488
1.486
1.772
2.009
2.066
2.053
2.279
2.447
0.160
2.066
1.891
66
4.35
ROIC%
17.47
18.48
17.28
16.35
15.15
16.04
13.76
11.93
9.15
9.16
23.37
11.93
15.60
22
20.05
Return on equity%
13.00
13.82
13.73
12.88
9.95
12.40
13.22
15.58
14.81
15.03
25.37
14.81
13.48
47
22.64
Return on assets%
5.53
7.22
6.81
7.51
9.75
12.18
14.85
11.94
9.14
8.64
18.14
11.94
8.89
7
6.03
EPS฿
8.70
8.46
8.25
8.31
8.99
10.09
11.34
13.27
13.04
13.12
6.55
7.86%
3.89%
—
21.86
EPS growth%
4.63
7.23
7.45
8.54
11.10
10.17
11.02
8.64
7.27
7.75
7.62
8.64
8.15
85
6.47
Bookvalue per sh฿
7.94
7.44
7.09
6.42
6.76
6.87
6.28
6.31
6.69
6.86
4.38
0.29%
(2.62%)
—
7.54
FCF per share฿
20.44
21.37
21.00
23.45
27.56
32.63
35.98
35.87
42.83
44.47
8.98
10.04%
9.48%
—
8.28
Dividend per sh฿
5.45
6.33
6.21
6.00
6.81
7.90
8.20
8.12
9.67
9.71
4.34
7.35%
5.65%
—
23.15
Div yield (avg)%
13.19
13.36
12.84
13.29
15.39
14.57
17.16
16.92
14.11
13.15
9.24
14.57
13.73
62
23.95
Payout ratio%
10.38
9.78
12.03
13.53
11.71
13.75
10.78
12.05
11.34
13.56
6.83
12.05
11.87
21
350.9
Shares (diluted)M
363.6
353.8
381.1
368.2
378.9
394.2
380.4
419.0
422.1
457.6
355.1
3.85%
1.73%
67
9.89
Buyback yield%
22.74
24.35
27.23
26.32
27.80
28.56
26.18
28.21
27.84
25.64
28.29
27.84
26.77
29
0.611
D/E ratiox
0.884
0.875
0.886
0.877
0.868
0.970
0.901
0.914
0.900
0.860
0.379
0.901
0.885
89
3.465
Enterprise value฿B
1.532
1.434
1.590
1.586
1.574
1.469
1.632
1.591
1.646
1.523
2.807
(0.66%)
(0.30%)
72
2.798
LT debt฿B
1.592
1.820
1.780
2.008
2.038
1.985
2.124
2.123
2.234
2.385
2.082
3.19%
5.04%
53
Revenue
฿3.224B
8.03%
1.00×
Cost of revenue
฿2.257B
8.03%
1.00×
Operating expenses
฿633.5M
8.74%
1.07×
Cash and investments
16.36%