0.984
Revenue฿B
6.038
6.032
6.109
5.958
5.921
6.010
6.111
6.264
6.208
6.079
1.031
0.53%
0.30%
89
28.75
Revenue growth%
30.96
30.86
31.03
33.26
32.09
30.42
28.78
26.65
25.95
25.42
4.49
26.65
30.64
66
14.42
Gross margin%
16.59
14.97
16.98
16.27
17.22
19.75
18.90
16.39
16.55
17.46
25.52
17.46
16.78
41
15.43
Operating margin%
15.41
17.97
18.97
21.03
18.37
19.79
17.54
17.41
17.84
19.96
25.92
17.84
18.17
32
26.42
Net margin%
13.92
11.31
13.19
11.08
10.13
7.81
9.37
8.64
6.49
6.92
26.98
7.81
9.75
87
18.32
P/E ratio (avg)x
20.53
21.55
22.40
23.35
22.40
20.45
19.26
18.50
18.12
17.82
24.76
18.50
20.49
23
21.41
EV/EBITx
24.66
25.99
29.61
30.09
30.88
28.16
30.02
31.83
32.56
36.85
31.34
31.83
30.06
25
26.46
FCF yield (avg)%
16.59
18.51
20.65
23.38
22.54
23.86
23.19
20.76
17.92
19.96
22.32
20.76
20.70
60
22.06
FCF margin%
17.45
19.05
20.34
20.43
19.86
18.36
20.45
22.09
23.06
24.90
17.64
22.09
20.39
25
1.550
FCF / Net incomex
1.982
2.008
1.889
1.719
1.620
1.456
1.624
1.666
1.833
1.962
0.236
1.666
1.776
64
15.44
ROIC%
3.80
6.38
8.69
8.12
6.15
3.31
1.77
0.58
0.40
2.25
23.22
1.77
3.55
15
25.42
Return on equity%
4.82
7.69
6.49
9.46
8.43
7.81
10.38
12.96
13.17
11.29
19.09
11.29
8.95
60
22.53
Return on assets%
20.04
19.14
20.68
23.15
26.03
27.54
26.58
26.27
26.23
28.13
15.95
26.58
26.13
62
0.85
EPS฿
0.94
0.95
1.00
0.88
0.83
0.80
0.74
0.77
0.77
0.74
0.89
(2.19%)
(1.76%)
—
2.32
EPS growth%
31.91
32.79
35.50
35.17
32.50
35.42
36.74
36.55
34.17
34.22
16.44
35.42
34.69
20
1.37
Bookvalue per sh฿
1.46
1.44
1.56
1.45
1.61
1.77
1.99
1.95
2.00
1.85
0.51
2.82%
1.67%
—
0.90
FCF per share฿
0.64
0.57
0.63
0.65
0.67
0.74
0.70
0.63
0.59
0.63
1.11
(1.05%)
0.76%
—
0.81
Dividend per sh฿
1.10
1.08
1.19
1.24
1.40
1.38
1.42
1.33
1.35
1.40
0.95
0.06%
3.91%
—
8.67
Div yield (avg)%
25.68
23.43
20.43
21.12
19.89
18.04
15.57
14.69
14.32
11.94
7.44
14.69
18.96
23
27.52
Payout ratio%
18.30
15.75
14.57
16.92
15.17
14.29
13.13
11.44
10.93
12.03
8.16
12.03
14.43
71
1.818
Shares (diluted)B
2.004
1.969
2.275
2.154
2.079
1.956
2.160
2.030
2.195
2.213
1.726
1.26%
2.28%
48
27.05
Buyback yield%
22.13
19.38
19.36
16.91
19.54
21.66
18.99
21.39
21.97
24.71
21.90
21.66
20.46
79
1.281
D/E ratiox
1.056
1.055
0.937
0.866
0.809
0.856
0.799
0.842
0.927
0.918
0.246
0.856
0.892
8
5.896
Enterprise value฿B
5.978
6.337
6.970
6.930
8.354
10.10
10.45
11.16
11.65
13.04
0.572
9.31%
9.88%
68
0.809
LT debt฿B
1.126
1.214
1.327
1.491
1.620
1.613
1.743
1.859
1.676
1.572
2.419
(0.61%)
4.34%
93
Revenue
฿6.079B
0.30%
1.00×
Cost of revenue
฿3.325B
0.35%
1.00×
Operating expenses
฿688.8M
(0.47%)
0.93×
Cash and investments
15.97%
Spread over hurdle
(1.96%)