1.094
Revenue฿B
1.570
1.612
1.663
1.716
1.778
1.834
1.946
2.008
2.139
2.194
1.116
4.30%
4.12%
48
17.10
Revenue growth%
6.63
3.84
6.78
8.78
9.72
9.94
10.25
8.71
10.89
9.28
19.21
9.94
9.03
50
17.25
Gross margin%
16.55
14.42
16.07
13.51
15.94
14.49
15.15
13.21
13.40
15.28
5.69
14.49
14.82
90
13.10
Operating margin%
13.33
16.28
17.55
14.97
12.01
10.56
12.93
14.39
11.61
13.94
10.82
12.93
13.64
58
17.10
Net margin%
21.25
21.72
21.12
18.38
17.54
19.09
19.20
20.41
23.01
20.23
9.93
20.23
20.32
91
30.44
P/E ratio (avg)x
38.67
36.83
42.97
49.58
48.77
54.28
57.51
63.04
71.74
75.56
10.50
63.04
51.93
14
14.04
EV/EBITx
17.24
18.54
19.51
20.98
22.43
20.16
20.64
19.78
17.31
18.54
17.46
19.78
19.65
12
27.71
FCF yield (avg)%
25.04
26.04
25.07
27.91
26.95
24.50
23.18
23.31
21.40
20.51
22.83
23.18
24.77
28
24.08
FCF margin%
27.36
28.91
28.96
29.67
27.11
24.56
24.98
22.48
23.04
22.49
12.46
23.04
26.05
35
0.954
FCF / Net incomex
0.322
0.337
0.333
0.375
0.383
0.374
0.353
0.335
0.361
0.406
1.668
0.361
0.357
89
17.60
ROIC%
2.92
2.01
2.32
1.61
3.81
1.31
4.01
5.54
3.47
4.50
5.85
4.01
3.19
42
26.03
Return on equity%
31.11
32.89
34.79
34.12
32.93
30.39
31.56
32.59
33.98
35.00
15.46
32.59
32.91
85
4.07
Return on assets%
18.43
16.18
13.50
15.49
16.42
17.11
19.03
20.46
23.01
22.03
16.72
20.46
17.77
24
1.20
EPS฿
2.53
2.55
2.71
3.08
3.14
3.16
3.32
3.61
3.99
4.04
1.33
5.20%
6.10%
—
26.29
EPS growth%
29.31
27.62
28.68
28.55
26.55
27.93
25.65
27.63
25.68
28.08
4.11
27.63
27.78
72
1.20
Bookvalue per sh฿
0.94
0.88
0.94
0.89
0.92
1.01
1.06
0.99
0.94
0.91
0.60
(0.35%)
(1.25%)
—
0.50
FCF per share฿
5.19
5.70
5.59
6.17
6.24
7.10
7.54
7.69
8.73
9.73
2.55
9.31%
8.46%
—
1.47
Dividend per sh฿
2.66
2.76
2.95
2.77
2.85
2.76
2.89
2.89
2.68
2.75
1.69
(0.67%)
0.81%
—
6.56
Div yield (avg)%
15.87
18.16
15.36
14.74
13.56
15.08
15.24
14.15
15.60
12.68
5.32
15.08
15.16
18
12.99
Payout ratio%
4.12
2.68
5.44
4.75
3.07
2.88
3.95
4.75
3.92
2.32
5.61
3.92
3.93
11
349.4
Shares (diluted)M
350.2
318.6
342.9
329.9
360.8
397.7
406.4
399.6
367.8
351.0
341.3
(0.55%)
(0.96%)
42
11.99
Buyback yield%
13.82
13.05
11.07
11.24
11.36
9.84
12.57
13.63
14.23
13.30
25.75
13.30
12.81
90
1.381
D/E ratiox
0.686
0.690
0.731
0.744
0.833
0.908
0.868
0.842
0.917
1.022
0.874
0.908
0.837
91
0.845
Enterprise value฿B
2.672
2.845
2.918
3.039
3.196
3.431
4.036
4.662
4.702
5.276
2.256
10.54%
7.57%
22
2,038
LT debt฿M
248.3
235.5
230.5
252.0
235.7
253.7
283.6
323.7
307.2
296.6
142.3
4.70%
1.11%
41
Revenue
฿2.194B
4.12%
1.00×
Cost of revenue
฿1.536B
4.12%
1.00×
Operating expenses
฿348.4M
4.69%
1.06×
Goodwill & intangibles
17.32%