4.144
Revenue฿B
2.027
2.179
2.310
2.472
2.678
2.836
3.113
3.324
3.675
3.925
4.324
7.95%
7.62%
6
13.94
Revenue growth%
20.49
23.33
21.63
21.34
22.67
23.94
22.52
21.78
20.59
20.42
7.66
21.78
21.70
91
6.96
Gross margin%
17.97
15.20
15.46
14.13
13.25
15.82
14.20
13.95
14.14
12.61
22.72
14.14
14.17
33
23.47
Operating margin%
5.39
4.33
6.15
8.44
9.67
7.96
8.11
8.83
6.26
4.54
29.36
7.96
7.11
26
13.59
Net margin%
15.30
16.97
15.96
15.34
14.13
14.49
17.03
17.78
16.62
16.96
18.81
16.96
16.29
94
16.84
P/E ratio (avg)x
49.94
47.73
45.53
42.27
44.53
42.44
47.74
48.37
54.95
53.38
34.58
48.37
47.74
55
8.249
EV/EBITx
11.25
11.08
10.69
10.98
12.26
12.83
15.05
16.65
19.44
18.58
10.02
16.65
12.55
67
16.49
FCF yield (avg)%
13.25
15.98
14.88
12.42
10.07
7.76
5.52
3.56
5.32
7.84
6.15
5.52
8.95
52
20.35
FCF margin%
24.93
23.07
22.18
24.52
26.23
25.99
26.93
29.88
30.36
29.71
7.51
29.71
26.11
53
1.395
FCF / Net incomex
0.492
0.517
0.569
0.647
0.696
0.796
0.774
0.742
0.780
0.817
1.511
0.780
0.719
61
29.71
ROIC%
4.96
4.74
5.80
7.77
7.25
7.61
10.17
11.12
11.59
9.12
27.84
10.17
7.69
49
18.03
Return on equity%
4.45
3.25
0.56
0.40
1.40
2.01
0.40
3.07
2.85
0.55
23.15
2.01
1.71
47
22.20
Return on assets%
32.77
30.72
28.69
28.09
29.85
29.98
30.62
28.27
30.70
31.80
20.18
30.62
30.30
83
0.56
EPS฿
1.03
0.96
0.82
0.82
0.70
0.61
0.61
0.59
0.54
0.47
0.59
(7.33%)
(7.41%)
—
23.12
EPS growth%
10.82
13.61
11.66
12.62
14.38
14.51
11.99
14.04
12.74
12.17
26.61
12.74
12.68
86
1.00
Bookvalue per sh฿
0.23
0.22
0.23
0.21
0.19
0.19
0.19
0.20
0.20
0.21
1.08
1.77%
(0.89%)
—
1.90
FCF per share฿
1.53
1.51
1.36
1.24
1.26
1.43
1.29
1.27
1.27
1.30
1.22
0.71%
(1.57%)
—
1.88
Dividend per sh฿
0.66
0.70
0.73
0.68
0.63
0.68
0.66
0.61
0.62
0.65
1.46
0.61%
0.57%
—
29.81
Div yield (avg)%
17.17
16.27
16.43
18.20
16.15
15.28
13.71
15.33
12.35
11.80
10.30
13.71
15.74
68
15.83
Payout ratio%
10.74
13.46
14.26
12.85
11.48
14.07
15.38
17.67
15.20
14.14
20.70
15.20
14.10
53
2.055
Shares (diluted)B
2.130
2.281
2.165
1.995
1.866
2.020
2.040
1.950
2.033
2.300
2.081
4.27%
(0.19%)
54
26.15
Buyback yield%
14.49
11.87
13.59
12.42
11.21
14.03
12.63
14.71
14.09
16.93
19.17
14.09
13.81
23
0.611
D/E ratiox
0.308
0.357
0.359
0.395
0.418
0.500
0.563
0.590
0.585
0.646
0.994
0.585
0.459
80
0.931
Enterprise value฿B
1.667
1.576
1.527
1.478
1.357
1.435
1.569
1.711
1.869
1.661
3.146
4.13%
0.43%
56
3.105
LT debt฿B
4.245
4.294
4.691
4.618
5.013
5.699
5.709
6.505
6.827
7.742
2.461
9.08%
5.19%
21
Revenue
฿3.925B
7.62%
1.00×
Cost of revenue
฿2.213B
7.76%
1.01×
Operating expenses
฿646.0M
7.27%
0.97×