3.400
Revenue฿B
2.792
2.779
2.853
2.965
3.026
3.135
3.176
3.202
3.189
3.304
3.659
1.77%
2.06%
68
13.66
Revenue growth%
17.63
18.39
20.63
20.78
19.49
16.98
17.58
20.45
21.87
20.96
6.11
20.45
19.97
15
27.43
Gross margin%
23.92
26.13
26.71
25.10
23.88
23.08
24.81
25.12
25.64
25.42
4.34
25.12
25.11
24
10.64
Operating margin%
30.25
29.13
26.64
24.00
26.74
29.09
31.62
32.21
34.27
32.82
3.13
32.21
29.69
26
4.94
Net margin%
14.61
12.73
13.23
12.85
10.89
12.48
12.99
10.50
9.87
11.93
26.68
11.93
12.61
35
22.96
P/E ratio (avg)x
22.75
24.23
24.56
27.23
27.73
27.85
28.33
29.54
31.35
30.46
36.46
29.54
27.79
79
37.50
EV/EBITx
12.05
13.28
14.15
16.12
15.33
16.63
18.64
20.42
20.01
18.55
36.74
18.64
16.37
43
19.86
FCF yield (avg)%
30.36
31.88
33.31
33.13
36.06
35.38
35.84
35.65
33.48
32.26
23.25
35.38
33.40
56
28.75
FCF margin%
29.98
30.73
29.36
32.13
30.51
28.21
29.93
29.79
29.81
32.19
26.74
29.81
29.95
87
0.857
FCF / Net incomex
1.443
1.425
1.551
1.461
1.362
1.263
1.152
1.250
1.422
1.543
1.064
1.263
1.423
56
26.15
ROIC%
24.74
26.84
26.62
23.96
21.96
24.48
25.27
27.83
27.86
27.23
6.25
27.23
25.95
81
28.67
Return on equity%
8.40
6.24
8.98
11.42
10.44
8.51
7.32
6.88
7.31
5.96
7.69
7.31
7.86
24
13.73
Return on assets%
2.51
4.72
4.80
2.25
4.52
5.51
8.00
7.34
5.20
7.81
11.15
7.34
5.00
62
1.18
EPS฿
3.56
3.83
3.82
3.63
3.59
3.61
3.82
4.25
4.84
4.95
1.26
6.61%
4.87%
—
15.53
EPS growth%
22.67
23.01
22.39
21.85
18.85
16.21
15.33
17.49
16.17
13.45
12.62
16.17
18.17
72
1.32
Bookvalue per sh฿
1.12
1.19
1.31
1.57
1.53
1.51
1.74
1.85
1.81
2.11
0.43
6.70%
7.79%
—
1.90
FCF per share฿
1.72
1.71
1.78
1.77
1.72
1.89
1.72
1.75
1.85
1.73
1.63
0.17%
1.04%
—
0.54
Dividend per sh฿
0.32
0.33
0.31
0.29
0.29
0.27
0.26
0.28
0.26
0.25
2.05
(2.59%)
(3.71%)
—
27.63
Div yield (avg)%
10.06
8.36
9.25
6.75
4.21
6.57
4.31
1.41
0.40
0.40
8.72
1.41
5.44
48
24.05
Payout ratio%
5.07
3.80
1.12
1.31
0.40
3.19
6.19
5.18
2.25
1.42
25.03
3.19
2.72
33
1.035
Shares (diluted)B
1.074
1.143
1.053
0.931
0.879
0.829
0.906
0.915
0.802
0.799
1.078
(1.90%)
(3.14%)
92
12.32
Buyback yield%
30.32
32.00
32.07
34.27
34.34
32.22
33.90
33.31
31.76
29.33
25.65
32.22
32.14
12
1.497
D/E ratiox
2.132
2.306
2.394
2.186
2.018
1.893
1.784
1.633
1.757
1.988
0.959
1.784
2.003
50
1.866
Enterprise value฿B
1.231
1.435
1.407
1.610
1.791
1.987
2.147
2.294
2.745
2.838
2.619
9.63%
8.66%
28
1.468
LT debt฿B
0.158
0.178
0.180
0.201
0.194
0.213
0.209
0.191
0.197
0.207
2.714
1.34%
3.20%
16
Revenue
฿3.304B
2.06%
1.00×
Cost of revenue
฿1.798B
2.45%
1.04×
Operating expenses
฿754.6M
1.50%
0.95×
Goodwill & intangibles
17.14%