7.306
Revenue฿B
9.007
9.727
10.47
11.36
12.35
13.50
14.40
15.25
16.70
17.97
7.467
7.79%
7.85%
11
7.30
Revenue growth%
17.37
16.04
14.28
16.71
16.76
18.98
17.16
16.78
14.06
12.85
20.23
16.78
16.73
31
13.66
Gross margin%
12.46
14.04
16.42
18.61
16.68
17.19
15.24
12.95
10.05
8.42
8.27
12.95
14.64
47
15.24
Operating margin%
6.23
5.91
4.92
5.47
6.45
6.66
8.06
5.61
7.24
9.35
21.56
7.24
6.34
48
6.03
Net margin%
13.83
12.95
12.24
13.36
11.00
11.61
10.81
10.93
12.14
13.48
7.16
11.61
12.19
25
16.46
P/E ratio (avg)x
29.21
27.55
25.59
23.12
20.67
21.37
21.75
23.05
22.27
21.50
25.09
21.75
22.66
82
30.50
EV/EBITx
23.40
23.73
24.12
25.69
23.35
20.78
21.32
21.41
20.07
17.37
17.89
20.78
22.38
23
3.80
FCF yield (avg)%
5.95
6.87
8.90
7.78
8.49
8.72
8.38
5.91
6.16
9.15
20.36
8.38
8.08
74
9.46
FCF margin%
9.56
9.76
9.59
10.25
8.27
10.31
12.84
13.55
12.71
12.85
14.92
12.84
10.28
87
0.147
FCF / Net incomex
0.140
0.128
0.125
0.125
0.119
0.131
0.122
0.111
0.124
0.113
1.549
0.122
0.124
11
22.37
ROIC%
3.38
0.98
3.65
3.14
0.85
2.39
1.25
2.65
4.03
4.10
16.20
2.65
2.89
72
17.25
Return on equity%
14.48
12.53
12.69
14.37
13.94
12.01
13.58
13.13
10.44
10.09
28.32
12.01
12.91
52
15.12
Return on assets%
14.24
15.41
15.14
12.99
13.40
14.58
11.65
12.61
9.63
11.21
12.42
11.65
13.20
30
7.43
EPS฿
8.00
8.47
9.53
11.25
11.21
13.17
14.52
16.41
16.19
15.96
8.26
7.33%
6.95%
—
25.44
EPS growth%
11.74
14.13
14.28
12.04
10.90
8.85
9.22
11.07
11.79
9.11
18.03
9.22
11.40
90
10.64
Bookvalue per sh฿
4.06
4.23
4.22
4.36
5.16
5.07
4.99
5.10
5.40
5.83
13.62
2.49%
3.46%
—
5.92
FCF per share฿
12.17
11.85
13.57
12.90
15.17
14.52
16.06
18.58
18.43
20.48
10.34
6.19%
6.81%
—
7.21
Dividend per sh฿
15.12
16.28
16.84
16.99
18.78
19.10
21.99
20.77
19.68
18.70
8.85
(0.09%)
3.74%
—
2.77
Div yield (avg)%
19.88
17.42
20.09
22.49
24.82
25.14
22.49
20.40
21.39
22.01
7.68
22.01
21.70
77
12.30
Payout ratio%
24.34
24.81
25.27
27.14
27.05
27.94
26.31
26.86
27.49
25.13
21.10
26.86
26.59
80
1.045
Shares (diluted)B
1.155
1.118
1.185
1.300
1.298
1.326
1.340
1.469
1.632
1.559
1.049
3.72%
3.85%
68
24.96
Buyback yield%
16.93
19.67
19.87
21.71
20.02
19.51
17.58
18.07
20.96
18.36
28.58
18.36
19.59
73
0.653
D/E ratiox
0.534
0.537
0.515
0.498
0.475
0.476
0.450
0.485
0.449
0.394
0.356
0.450
0.481
18
19.07
Enterprise value฿B
3.235
2.945
3.073
2.895
2.688
2.448
2.538
2.246
2.201
2.009
15.75
(5.65%)
(4.50%)
52
5.401
LT debt฿B
5.247
5.583
6.328
6.610
6.121
6.853
6.598
6.312
6.211
6.658
5.163
1.70%
1.33%
8
Revenue
฿17.97B
7.85%
1.00×
Cost of revenue
฿10.80B
7.65%
0.98×
Operating expenses
฿2.383B
8.08%
1.02×