12.66
Revenue฿B
5.756
6.279
6.734
7.394
7.843
8.583
9.482
10.12
10.79
11.88
12.96
8.67%
8.35%
40
10.64
Revenue growth%
19.83
17.57
17.44
20.14
18.87
18.72
18.19
20.65
23.62
21.99
12.32
20.65
19.35
94
23.53
Gross margin%
22.47
20.00
17.62
16.82
16.05
17.96
15.23
18.16
18.22
17.96
23.89
17.96
17.96
63
14.81
Operating margin%
29.32
26.84
24.73
23.69
21.96
22.00
20.47
23.17
23.81
22.82
4.59
22.82
23.43
89
6.31
Net margin%
10.12
10.53
11.99
13.58
13.49
15.22
13.86
12.67
15.15
17.52
5.12
15.15
13.54
81
20.78
P/E ratio (avg)x
23.98
25.69
26.34
25.92
23.58
23.04
23.21
21.59
22.42
24.42
35.82
23.04
23.78
40
34.35
EV/EBITx
53.66
61.63
62.94
75.37
77.72
77.59
90.17
108.1
112.6
121.1
34.22
108.1
77.65
35
21.03
FCF yield (avg)%
1.19
0.78
0.40
0.40
0.40
2.48
2.51
2.09
2.23
1.70
3.42
2.23
1.44
16
8.19
FCF margin%
7.35
6.21
5.38
7.35
7.85
7.99
6.93
6.72
8.53
6.34
26.01
6.93
7.14
27
1.020
FCF / Net incomex
0.445
0.470
0.453
0.433
0.482
0.519
0.551
0.563
0.594
0.630
0.573
0.563
0.500
71
3.30
ROIC%
19.35
21.85
22.98
20.56
20.64
22.38
19.70
22.48
21.05
19.72
11.06
21.05
20.84
13
11.20
Return on equity%
8.67
5.87
3.24
2.90
5.13
2.27
3.12
4.95
2.07
1.80
11.33
2.27
3.18
17
21.42
Return on assets%
4.82
7.48
7.99
7.09
4.12
5.90
6.92
4.74
3.48
4.29
24.35
4.74
5.36
87
3.44
EPS฿
0.55
0.53
0.57
0.57
0.60
0.56
0.56
0.60
0.63
0.65
3.84
1.63%
1.93%
—
16.90
EPS growth%
3.92
5.77
5.30
7.41
9.95
9.28
9.09
6.22
3.33
2.27
29.97
6.22
5.99
18
2.32
Bookvalue per sh฿
4.64
4.38
4.69
5.48
5.64
6.60
7.32
7.42
8.60
9.97
0.88
12.07%
8.68%
—
2.44
FCF per share฿
2.84
3.14
3.11
2.93
3.11
2.89
3.16
3.58
3.62
3.52
0.72
2.56%
2.02%
—
0.77
Dividend per sh฿
1.83
2.19
2.24
2.60
3.01
3.21
3.16
3.27
3.28
3.68
1.96
4.14%
7.27%
—
4.88
Div yield (avg)%
16.37
18.96
17.69
15.86
15.69
17.59
19.29
18.55
15.87
14.24
26.62
17.59
16.98
7
17.66
Payout ratio%
10.45
10.89
11.34
9.59
9.59
9.12
9.48
8.11
5.79
5.14
27.04
8.11
9.53
40
2.912
Shares (diluted)B
3.470
3.747
4.159
4.321
4.942
4.930
5.549
6.292
6.603
6.402
2.854
5.31%
7.47%
88
29.78
Buyback yield%
19.56
18.71
16.43
13.94
12.06
11.90
10.61
9.63
6.99
5.03
29.29
9.63
11.98
52
0.783
D/E ratiox
0.288
0.260
0.275
0.277
0.280
0.269
0.293
0.315
0.313
0.318
1.000
0.313
0.284
55
6.657
Enterprise value฿B
4.982
4.843
5.335
4.912
5.222
5.013
5.464
5.486
5.246
4.737
11.98
(1.93%)
0.22%
45
10.85
LT debt฿B
1.005
1.029
1.026
1.067
1.228
1.334
1.437
1.438
1.487
1.670
0.900
6.35%
5.97%
23
Revenue
฿11.88B
8.35%
1.00×
Cost of revenue
฿6.827B
8.29%
0.99×
Operating expenses
฿2.035B
8.24%
0.99×
Goodwill & intangibles
18.16%