0.995
Revenue฿B
2.171
2.227
2.238
2.324
2.320
2.412
2.501
2.520
2.517
2.523
1.070
1.69%
1.58%
77
25.58
Revenue growth%
25.11
25.30
27.85
30.04
30.74
28.14
25.36
26.64
26.12
24.10
20.66
26.12
26.38
76
23.79
Gross margin%
12.39
13.93
12.20
12.40
11.54
10.94
13.55
13.77
14.96
13.92
20.28
13.77
12.98
48
19.38
Operating margin%
20.47
22.42
21.56
21.54
19.00
21.10
19.83
18.16
18.76
20.50
28.57
19.83
20.49
82
16.02
Net margin%
24.72
27.22
27.50
29.01
26.15
23.37
23.00
21.00
23.75
24.11
9.90
23.37
24.41
45
11.57
P/E ratio (avg)x
27.82
28.06
26.50
25.42
28.04
27.49
31.04
28.21
26.83
29.15
31.19
28.21
27.93
63
13.69
EV/EBITx
35.80
36.39
38.14
43.40
48.96
51.98
60.47
58.96
60.52
64.31
34.59
60.47
50.47
11
8.72
FCF yield (avg)%
16.17
18.76
15.91
18.90
17.36
20.08
19.13
20.22
17.90
19.26
17.79
19.26
18.83
65
24.57
FCF margin%
20.75
23.72
22.22
23.93
24.42
25.46
23.61
24.88
22.81
23.07
11.08
23.61
23.67
29
1.651
FCF / Net incomex
0.192
0.202
0.210
0.203
0.229
0.252
0.283
0.302
0.359
0.403
1.065
0.302
0.240
12
17.54
ROIC%
23.55
24.05
26.62
25.83
26.78
26.31
23.55
21.75
23.15
24.01
18.69
23.55
24.03
64
11.90
Return on equity%
27.85
28.96
28.69
25.76
28.42
28.67
26.79
29.20
26.70
25.74
7.99
26.79
28.13
8
19.60
Return on assets%
8.83
10.03
9.71
8.71
7.94
5.93
5.70
4.42
1.89
0.40
21.80
4.42
6.94
61
2.81
EPS฿
5.12
5.92
6.69
7.21
6.94
7.24
8.11
9.26
10.18
11.10
3.00
9.87%
10.01%
—
22.95
EPS growth%
20.76
18.00
16.89
17.85
17.16
17.28
16.39
15.29
17.21
15.75
20.43
16.39
17.18
35
0.87
Bookvalue per sh฿
0.80
0.84
0.84
0.75
0.67
0.68
0.72
0.74
0.81
0.86
2.71
5.15%
1.60%
—
1.38
FCF per share฿
1.42
1.48
1.42
1.37
1.36
1.57
1.78
1.92
2.12
2.22
2.83
10.40%
4.55%
—
1.40
Dividend per sh฿
1.18
1.28
1.41
1.43
1.43
1.42
1.36
1.22
1.16
1.04
3.82
(6.19%)
(1.80%)
—
17.56
Div yield (avg)%
29.45
28.92
30.30
32.53
30.71
30.33
28.18
27.78
30.57
28.22
8.01
28.22
29.88
73
10.46
Payout ratio%
2.31
2.50
1.33
0.40
2.63
0.40
2.48
0.40
2.56
5.12
21.17
2.48
2.40
8
287.7
Shares (diluted)M
343.5
391.8
451.3
459.0
432.1
439.8
468.7
497.6
569.4
637.7
298.1
8.10%
6.33%
14
5.24
Buyback yield%
3.86
6.17
4.58
2.36
2.24
3.91
3.97
4.94
3.69
2.10
26.07
3.91
3.88
24
0.730
D/E ratiox
1.855
1.796
1.953
1.690
1.814
1.818
1.659
1.574
1.464
1.486
0.419
1.574
1.743
15
1,775
Enterprise value฿M
119.1
126.0
115.2
119.1
111.2
104.7
98.40
98.94
106.3
92.47
981.5
(3.63%)
(3.36%)
56
1.121
LT debt฿B
1.967
2.044
2.085
2.278
2.136
2.467
2.682
2.817
2.659
2.795
1.132
5.53%
4.70%
18
Revenue
฿2.523B
1.58%
1.00×
Cost of revenue
฿1.340B
1.78%
1.02×
Operating expenses
฿372.5M
1.11%
0.95×
Cash and investments
13.51%