2.935
Revenue฿B
4.247
4.341
4.254
4.172
4.227
4.319
4.425
4.466
4.519
4.531
3.100
1.40%
0.83%
36
6.27
Revenue growth%
7.34
8.27
8.33
6.30
4.72
3.38
6.08
7.58
8.60
5.95
24.63
6.08
6.82
50
20.96
Gross margin%
18.84
17.56
14.92
17.26
15.40
14.94
15.99
14.74
14.92
13.14
6.63
14.92
15.17
6
7.74
Operating margin%
25.11
28.08
29.87
28.64
31.36
31.23
33.24
34.76
37.28
39.88
5.32
34.76
31.30
79
9.83
Net margin%
30.92
28.13
29.25
30.07
27.82
30.55
33.10
34.29
37.25
37.13
10.03
34.29
30.74
90
37.71
P/E ratio (avg)x
42.33
45.15
46.51
54.83
58.71
70.94
71.14
83.64
84.96
94.87
22.69
83.64
64.82
43
12.16
EV/EBITx
9.618
8.998
8.351
9.241
8.517
8.495
7.781
8.290
8.475
7.720
28.14
8.290
8.485
49
28.13
FCF yield (avg)%
7.10
7.50
4.72
7.09
10.04
9.27
9.18
9.03
9.72
12.08
7.35
9.27
9.11
47
4.10
FCF margin%
1.07
3.80
6.27
8.68
7.19
5.31
6.70
8.64
11.56
11.12
9.66
8.64
6.94
53
1.594
FCF / Net incomex
0.328
0.346
0.350
0.369
0.390
0.406
0.408
0.372
0.401
0.434
1.282
0.406
0.381
30
19.01
ROIC%
8.80
7.95
9.33
9.07
8.15
6.07
7.36
9.81
8.42
8.23
20.93
8.23
8.33
49
23.86
Return on equity%
14.29
16.54
14.02
14.77
16.93
19.44
20.61
17.63
19.14
20.32
14.54
19.44
17.28
90
29.60
Return on assets%
17.20
19.06
20.35
18.38
20.51
19.37
18.09
17.03
18.30
20.17
13.46
18.30
18.72
59
2.59
EPS฿
1.43
1.34
1.29
1.31
1.43
1.40
1.40
1.41
1.27
1.39
2.68
(0.63%)
(0.36%)
—
19.05
EPS growth%
37.57
39.10
41.52
40.23
39.10
37.27
39.23
38.88
37.24
34.99
26.67
37.27
38.99
20
2.05
Bookvalue per sh฿
2.88
2.77
2.62
2.33
2.13
1.90
1.73
1.58
1.64
1.77
0.47
(3.60%)
(4.00%)
—
2.97
FCF per share฿
1.67
1.65
1.80
1.76
1.59
1.47
1.55
1.58
1.67
1.53
1.91
(0.77%)
(0.31%)
—
0.58
Dividend per sh฿
2.74
2.87
2.73
3.06
2.85
2.83
2.85
3.04
2.85
2.90
1.46
0.39%
0.86%
—
29.29
Div yield (avg)%
6.59
6.88
6.80
7.44
5.67
5.39
3.37
0.68
0.40
0.40
14.25
0.68
5.53
91
4.23
Payout ratio%
2.33
2.33
1.54
3.31
3.23
0.75
0.82
0.40
2.25
4.43
17.47
0.82
2.29
45
1.623
Shares (diluted)B
2.334
2.336
2.402
2.710
2.679
2.639
2.581
2.965
3.330
3.336
1.577
4.49%
3.66%
68
7.25
Buyback yield%
16.42
15.91
17.44
18.40
20.97
22.42
22.57
23.94
22.77
24.57
14.76
22.77
21.70
35
0.676
D/E ratiox
2.130
2.414
2.907
3.208
3.438
3.765
4.042
4.774
5.755
6.245
1.780
4.774
3.602
54
2.214
Enterprise value฿B
3.466
3.301
3.293
3.588
3.516
3.730
3.932
3.568
3.855
3.688
2.842
0.96%
0.91%
93
1.880
LT debt฿B
5.072
5.666
6.749
7.981
9.602
11.56
11.83
12.90
14.10
14.81
1.488
9.06%
12.58%
19
Revenue
฿4.531B
0.83%
1.00×
Cost of revenue
฿3.172B
0.83%
1.00×
Operating expenses
฿605.5M
1.57%
1.08×
Goodwill & intangibles
15.64%