3.060
Revenue฿B
7.000
7.131
7.454
7.434
7.492
7.472
7.493
7.679
7.759
7.947
3.338
1.19%
1.67%
31
7.11
Revenue growth%
11.91
13.85
14.92
16.69
13.71
16.66
17.68
16.88
15.11
17.67
25.15
16.88
15.88
22
28.62
Gross margin%
8.18
9.68
7.04
5.42
7.32
5.91
8.88
8.50
7.51
9.34
22.78
8.50
7.84
21
20.75
Operating margin%
18.06
15.10
13.53
12.51
9.57
9.93
11.37
8.61
7.88
8.36
27.77
8.61
10.65
90
28.38
Net margin%
24.90
27.53
27.63
27.93
30.46
30.53
29.28
28.77
27.08
30.00
2.58
29.28
28.35
13
29.81
P/E ratio (avg)x
48.11
49.68
49.37
48.62
54.88
59.79
64.00
76.23
87.79
96.08
23.02
76.23
57.33
76
28.91
EV/EBITx
30.87
29.69
32.94
36.84
41.35
44.06
41.39
42.52
46.29
44.28
26.16
44.06
41.37
56
6.56
FCF yield (avg)%
25.18
25.43
27.01
25.93
27.92
28.14
28.12
25.78
25.49
25.88
23.20
25.88
25.91
58
9.48
FCF margin%
25.00
25.21
26.58
26.51
26.28
26.43
27.82
28.73
28.83
29.77
9.50
28.73
26.54
8
1.657
FCF / Net incomex
0.527
0.571
0.581
0.586
0.639
0.600
0.563
0.599
0.576
0.604
0.311
0.599
0.584
22
6.75
ROIC%
13.71
12.73
12.42
14.82
14.65
11.99
13.32
13.46
14.65
13.30
19.81
13.32
13.39
17
18.10
Return on equity%
20.04
21.99
24.28
24.66
23.55
21.03
21.55
22.84
21.03
19.31
7.39
21.03
21.77
41
23.24
Return on assets%
11.24
9.63
9.87
11.72
13.80
14.24
14.06
12.08
12.87
9.94
7.17
12.87
11.90
69
0.40
EPS฿
0.41
0.42
0.46
0.44
0.40
0.37
0.39
0.36
0.37
0.34
0.44
(3.13%)
(1.79%)
—
20.94
EPS growth%
11.17
11.98
14.57
13.31
12.14
13.07
15.19
17.83
16.66
13.67
17.54
15.19
13.49
27
0.37
Bookvalue per sh฿
0.61
0.58
0.56
0.58
0.54
0.49
0.51
0.47
0.51
0.47
0.17
(2.96%)
(2.74%)
—
0.18
FCF per share฿
0.59
0.52
0.46
0.44
0.44
0.42
0.42
0.37
0.37
0.40
0.46
(1.84%)
(3.39%)
—
0.14
Dividend per sh฿
0.88
1.00
1.04
1.03
1.19
1.15
1.31
1.49
1.48
1.72
0.85
7.75%
8.51%
—
12.30
Div yield (avg)%
6.95
6.43
7.90
5.70
4.03
3.01
4.67
7.18
10.07
9.27
10.92
7.18
6.69
95
27.99
Payout ratio%
19.98
19.81
18.76
20.95
18.56
20.80
22.16
24.68
26.62
25.70
28.86
24.68
20.87
60
1.827
Shares (diluted)B
2.403
2.376
2.775
3.223
3.224
3.240
3.733
4.141
4.239
4.168
1.844
5.27%
5.48%
81
2.26
Buyback yield%
23.29
21.51
21.36
20.71
20.28
19.37
17.72
20.13
19.95
19.90
11.39
19.90
20.20
12
0.335
D/E ratiox
1.914
2.213
2.290
2.474
2.446
2.646
2.651
3.086
3.062
3.087
0.120
3.062
2.560
65
0.384
Enterprise value฿B
4.514
4.190
4.725
4.913
4.822
4.795
5.267
5.314
5.691
5.600
5.923
3.04%
2.94%
90
1.303
LT debt฿B
3.722
4.166
4.090
4.313
4.540
4.637
4.796
5.217
5.306
6.185
4.534
6.38%
5.32%
54
Revenue
฿7.947B
1.67%
1.00×
Cost of revenue
฿3.654B
1.57%
0.99×
Operating expenses
฿1.506B
1.33%
0.97×
Goodwill & intangibles
19.84%
Cash and investments
19.54%