1.923
Revenue฿B
1.513
1.601
1.659
1.707
1.788
1.856
1.939
2.015
2.112
2.191
2.046
4.15%
4.09%
60
20.58
Revenue growth%
16.85
15.64
15.17
17.04
19.32
16.45
14.05
16.99
16.09
18.90
9.29
16.45
16.65
6
18.08
Gross margin%
31.57
33.93
36.44
36.64
36.21
34.55
36.48
38.54
36.46
35.61
12.06
36.46
36.33
42
2.92
Operating margin%
5.91
7.24
5.24
8.16
10.56
13.19
14.49
13.33
13.43
13.34
16.57
13.34
11.87
36
25.71
Net margin%
14.57
16.59
14.71
11.92
12.90
10.96
13.33
16.33
14.08
14.84
7.01
14.08
14.32
89
28.67
P/E ratio (avg)x
29.23
34.45
40.90
46.51
49.82
56.99
56.98
55.65
57.41
55.85
29.59
56.98
52.73
5
32.77
EV/EBITx
44.23
44.42
42.79
44.38
49.89
50.45
47.49
44.37
50.59
52.84
8.161
50.45
45.95
57
17.77
FCF yield (avg)%
28.08
28.56
29.90
31.99
31.84
33.89
31.15
29.09
27.81
25.55
22.79
29.09
29.49
75
26.73
FCF margin%
20.03
18.82
18.49
16.94
17.57
18.88
21.80
22.86
22.80
25.57
23.67
22.80
19.46
9
1.795
FCF / Net incomex
1.311
1.407
1.518
1.590
1.642
1.946
2.294
2.664
3.013
3.194
0.975
2.664
1.794
50
10.76
ROIC%
11.34
13.24
12.29
11.73
12.90
10.87
11.81
14.77
15.52
13.09
5.58
13.09
12.60
77
23.45
Return on equity%
29.53
32.30
34.90
32.20
33.62
36.61
38.41
35.47
34.66
35.87
27.49
35.87
34.78
18
9.40
Return on assets%
23.70
20.89
23.41
22.54
22.70
21.69
22.80
21.31
21.66
19.97
27.34
21.66
22.12
29
1.09
EPS฿
2.06
2.23
2.35
2.71
2.85
3.44
3.48
3.45
3.99
4.52
1.15
9.67%
9.74%
—
29.67
EPS growth%
16.19
18.29
18.27
16.04
16.72
15.28
13.99
12.21
12.48
13.71
26.43
13.71
15.66
32
0.42
Bookvalue per sh฿
0.57
0.60
0.70
0.77
0.90
1.03
1.13
1.23
1.32
1.38
1.14
8.98%
8.99%
—
1.06
FCF per share฿
1.11
1.21
1.30
1.19
1.31
1.41
1.58
1.44
1.48
1.61
0.32
4.29%
4.44%
—
0.20
Dividend per sh฿
0.77
0.77
0.71
0.79
0.76
0.85
0.84
0.91
0.99
1.01
0.37
6.01%
3.03%
—
27.00
Div yield (avg)%
17.72
18.04
20.60
22.48
22.68
21.74
19.01
16.56
14.43
16.73
15.33
16.73
18.52
38
20.85
Payout ratio%
36.96
34.95
36.17
38.12
37.82
35.04
35.57
36.43
37.57
34.73
22.47
35.57
36.30
84
0.536
Shares (diluted)B
0.779
0.800
0.860
0.936
1.116
1.282
1.451
1.518
1.502
1.670
0.549
8.39%
8.88%
78
19.88
Buyback yield%
9.82
12.01
10.69
12.24
13.96
14.09
12.07
14.91
13.15
13.51
5.39
13.51
12.69
50
0.365
D/E ratiox
2.120
2.299
2.656
2.770
3.259
3.222
3.529
4.024
4.001
3.909
0.480
3.909
3.241
11
1.709
Enterprise value฿B
1.702
1.590
1.821
1.837
1.791
2.011
1.938
2.000
1.907
1.963
1.716
1.86%
0.90%
39
2.096
LT debt฿B
1.749
1.615
1.524
1.550
1.394
1.288
1.230
1.361
1.244
1.368
0.105
(0.37%)
(2.84%)
62
Revenue
฿2.191B
4.09%
1.00×
Cost of revenue
฿1.271B
4.40%
1.03×
Operating expenses
฿531.0M
3.72%
0.97×