0.664
Revenue฿B
6.794
6.649
6.660
6.563
6.423
6.393
6.262
6.317
6.300
6.433
0.739
0.03%
(0.53%)
53
17.58
Revenue growth%
7.71
5.84
4.88
5.24
3.34
2.01
1.15
1.95
0.40
0.40
17.34
1.15
2.68
21
24.51
Gross margin%
18.14
19.67
22.60
24.57
26.72
29.58
29.34
30.80
31.74
31.26
18.68
30.80
28.03
46
7.77
Operating margin%
10.72
12.04
12.92
12.75
12.82
14.76
17.73
19.10
16.15
19.11
12.88
17.73
13.84
62
21.01
Net margin%
8.31
10.70
9.91
11.76
10.46
11.90
11.14
11.03
8.50
7.53
12.39
11.03
10.58
94
37.70
P/E ratio (avg)x
31.99
30.30
33.16
35.87
35.84
31.80
31.05
30.46
32.66
28.98
29.97
31.05
31.89
89
10.96
EV/EBITx
27.28
30.78
34.77
38.01
38.95
39.69
38.86
42.30
45.29
51.06
16.88
42.30
38.90
60
23.60
FCF yield (avg)%
3.33
5.18
4.66
6.90
7.91
9.28
10.86
12.40
15.24
12.41
22.13
12.40
8.60
35
27.55
FCF margin%
26.78
27.10
28.47
29.03
30.14
32.39
30.55
32.99
33.38
33.93
5.81
32.99
30.34
46
0.399
FCF / Net incomex
0.979
0.984
1.122
1.322
1.413
1.470
1.566
1.725
1.819
1.804
0.412
1.725
1.441
50
16.81
ROIC%
24.56
22.29
20.70
18.24
21.13
23.11
21.85
23.57
25.93
27.85
3.43
23.57
22.70
38
4.71
Return on equity%
15.45
17.39
20.19
20.59
20.78
21.58
20.30
21.91
23.49
25.92
2.47
21.91
20.68
47
26.12
Return on assets%
11.68
12.28
14.75
16.33
17.53
15.63
15.59
12.74
10.27
8.21
16.63
12.74
13.74
31
2.66
EPS฿
1.89
2.19
2.23
2.56
2.92
3.29
3.29
3.92
4.39
4.49
2.83
8.97%
10.40%
—
21.22
EPS growth%
22.30
22.67
22.79
21.89
20.44
21.90
22.63
22.77
24.08
21.23
5.19
22.63
22.46
68
1.79
Bookvalue per sh฿
1.57
1.71
1.76
1.89
1.81
1.89
1.83
1.85
1.98
2.23
0.73
4.27%
3.49%
—
1.24
FCF per share฿
2.74
2.76
2.79
3.03
3.48
3.27
3.29
3.06
2.88
2.90
2.00
(3.60%)
1.86%
—
0.76
Dividend per sh฿
1.54
1.50
1.70
1.85
1.99
2.26
2.64
2.91
3.30
3.55
0.78
12.27%
10.21%
—
23.67
Div yield (avg)%
22.79
22.68
20.94
21.29
21.29
22.28
24.75
22.28
20.78
22.26
26.11
22.28
22.27
11
26.68
Payout ratio%
10.19
9.61
9.38
9.89
9.34
6.73
9.10
8.83
11.71
10.53
10.33
9.10
9.50
47
1.532
Shares (diluted)B
1.171
1.096
0.954
1.022
0.952
0.884
0.853
0.793
0.774
0.780
1.540
(3.92%)
(3.55%)
85
28.35
Buyback yield%
14.19
15.68
17.45
19.63
20.99
23.70
25.64
27.18
27.78
28.46
29.27
27.18
22.35
93
1.214
D/E ratiox
2.130
2.477
2.933
2.883
3.100
3.558
3.621
4.016
3.917
3.997
1.692
3.917
3.329
77
5.773
Enterprise value฿B
7.140
6.539
7.237
7.063
6.860
6.556
6.581
6.435
6.007
6.115
7.263
(2.27%)
(0.98%)
81
1.315
LT debt฿B
8.155
9.103
8.541
8.327
8.949
9.030
9.756
9.451
10.44
10.22
2.111
2.70%
2.58%
93
Revenue
฿6.433B
(0.53%)
1.00×
Cost of revenue
฿4.220B
(0.50%)
1.00×
Operating expenses
฿828.0M
(0.51%)
1.00×
Cash and investments
16.32%