0.259
Revenue฿B
1.642
1.656
1.643
1.666
1.714
1.734
1.724
1.710
1.715
1.727
0.287
0.16%
0.50%
64
8.92
Revenue growth%
16.10
19.07
17.76
17.38
14.47
14.91
17.71
20.26
20.72
18.56
29.55
18.56
17.74
11
13.68
Gross margin%
12.37
11.68
10.69
8.67
10.20
10.88
11.75
12.02
13.05
14.03
21.32
12.02
11.72
47
7.19
Operating margin%
20.40
21.40
20.82
18.90
21.87
21.37
20.59
20.57
22.23
24.66
22.15
21.37
21.10
74
20.56
Net margin%
19.31
19.66
18.29
19.37
21.46
23.03
25.20
22.80
25.14
23.95
11.45
23.95
22.13
80
20.55
P/E ratio (avg)x
52.94
52.36
57.79
68.80
69.45
83.75
98.06
118.5
123.3
121.4
19.95
118.5
76.60
40
24.38
EV/EBITx
11.22
12.47
13.89
14.38
15.43
15.09
14.37
15.46
17.02
18.18
14.64
15.46
14.74
60
24.06
FCF yield (avg)%
17.12
18.71
18.33
20.53
20.85
22.39
24.60
27.01
25.12
27.31
4.42
25.12
21.62
94
18.02
FCF margin%
13.95
16.24
15.16
16.52
14.58
12.69
12.29
11.56
11.33
13.29
24.43
12.29
13.62
68
1.263
FCF / Net incomex
2.407
2.722
2.923
2.740
2.895
3.176
3.148
2.929
3.170
3.476
0.492
3.170
2.926
57
28.40
ROIC%
17.33
16.67
17.12
17.15
16.83
18.43
15.79
18.58
20.29
21.72
28.09
18.58
17.24
30
27.85
Return on equity%
27.09
28.03
29.87
28.46
28.57
27.12
26.64
25.29
25.08
24.00
7.83
25.29
27.11
90
6.69
Return on assets%
1.94
2.04
0.40
2.91
0.82
3.34
4.04
3.01
1.15
2.30
25.91
3.01
2.17
74
2.15
EPS฿
1.98
2.12
2.27
2.62
2.56
2.78
2.67
2.53
2.82
3.05
2.28
3.57%
3.91%
—
21.14
EPS growth%
29.60
29.32
31.57
34.04
32.05
33.70
31.20
29.39
30.73
28.27
16.87
30.73
30.96
8
3.08
Bookvalue per sh฿
1.59
1.71
1.84
1.64
1.41
1.31
1.32
1.27
1.25
1.11
1.56
(4.70%)
(2.65%)
—
0.47
FCF per share฿
0.99
0.95
1.02
1.14
1.21
1.34
1.33
1.42
1.37
1.61
0.84
5.74%
5.41%
—
0.72
Dividend per sh฿
0.49
0.55
0.53
0.52
0.58
0.66
0.75
0.80
0.88
0.91
1.99
9.31%
5.31%
—
14.11
Div yield (avg)%
8.19
10.14
12.61
14.28
13.58
11.88
12.24
15.20
14.91
15.93
18.02
14.91
13.10
18
6.63
Payout ratio%
23.38
25.12
23.95
23.61
24.45
22.91
21.76
19.04
17.38
18.26
5.77
19.04
23.14
75
301.4
Shares (diluted)M
548.0
564.1
532.6
536.0
620.6
618.7
702.9
695.1
789.3
758.4
301.7
4.09%
4.91%
75
17.59
Buyback yield%
14.60
13.75
11.05
11.90
8.91
8.14
6.45
5.09
7.80
6.44
22.20
6.45
8.52
56
0.489
D/E ratiox
0.330
0.330
0.359
0.367
0.403
0.434
0.420
0.411
0.408
0.410
0.196
0.411
0.405
52
1,386
Enterprise value฿M
267.8
287.3
314.4
315.4
335.6
333.5
367.0
378.9
388.6
352.8
446.9
1.00%
3.00%
38
0.607
LT debt฿B
0.464
0.415
0.431
0.378
0.408
0.415
0.357
0.317
0.345
0.368
1.552
(2.05%)
(2.89%)
15
Revenue
฿1.727B
0.50%
1.00×
Cost of revenue
฿886.4M
0.20%
0.97×
Operating expenses
฿378.4M
0.66%
1.02×
Property and equipment
14.88%