0.211
Revenue฿B
1.525
1.619
1.731
1.813
1.879
2.025
2.103
2.205
2.282
2.417
0.221
5.16%
5.04%
95
19.03
Revenue growth%
11.02
13.08
11.47
13.43
11.68
12.91
13.38
13.03
15.00
14.95
21.68
13.38
13.06
78
27.13
Gross margin%
17.10
18.46
16.06
17.28
16.48
15.28
14.41
15.36
13.68
15.02
27.92
15.02
15.71
27
9.34
Operating margin%
13.20
12.83
11.02
8.35
5.68
4.09
2.19
3.11
4.87
3.15
13.78
3.15
5.27
47
2.67
Net margin%
21.14
23.92
23.09
25.97
26.55
25.20
24.23
23.52
23.30
26.09
13.17
24.23
24.07
67
10.08
P/E ratio (avg)x
31.68
32.68
32.59
30.34
30.59
27.25
25.15
26.49
24.70
21.78
29.95
25.15
28.80
30
33.84
EV/EBITx
14.21
15.74
16.77
15.55
15.14
16.72
16.13
16.02
14.91
14.14
28.78
16.02
15.65
12
25.87
FCF yield (avg)%
10.21
10.94
9.00
11.20
12.23
13.03
14.07
13.98
12.70
14.58
19.31
13.98
12.46
61
8.54
FCF margin%
23.06
22.32
25.19
24.22
26.46
24.97
26.74
24.53
24.70
23.82
22.07
24.70
24.62
16
0.718
FCF / Net incomex
1.644
1.844
2.026
1.985
1.928
1.755
1.753
1.981
1.800
1.894
0.830
1.800
1.869
23
19.71
ROIC%
29.58
32.37
34.88
34.82
36.57
38.82
38.93
41.35
40.62
42.77
18.43
40.62
37.70
43
24.03
Return on equity%
5.90
3.31
0.80
1.34
2.11
2.52
0.61
0.40
2.95
0.92
23.36
0.92
1.73
68
5.07
Return on assets%
17.05
17.40
19.07
16.11
17.93
19.74
21.73
20.16
21.03
21.43
12.79
21.03
19.41
14
0.57
EPS฿
0.87
0.88
0.90
0.93
1.02
1.01
1.04
1.08
1.14
1.35
0.59
5.73%
4.15%
—
21.53
EPS growth%
16.81
14.65
16.78
19.53
16.87
14.90
16.29
15.76
18.13
16.25
12.95
16.25
16.53
84
0.26
Bookvalue per sh฿
0.85
1.00
1.15
1.24
1.24
1.49
1.46
1.41
1.48
1.69
0.39
6.47%
7.27%
—
0.13
FCF per share฿
0.89
0.90
0.90
1.03
1.07
1.00
1.08
1.21
1.28
1.27
0.57
3.57%
4.99%
—
0.46
Dividend per sh฿
0.18
0.16
0.15
0.14
0.15
0.13
0.11
0.11
0.11
0.11
0.17
(6.61%)
(5.08%)
—
24.62
Div yield (avg)%
6.03
3.93
5.59
6.96
5.35
7.07
6.91
8.19
5.52
5.89
4.76
6.91
5.96
46
14.86
Payout ratio%
2.81
5.40
4.97
7.17
4.89
7.84
9.19
6.28
7.57
5.00
13.50
7.57
5.84
23
0.763
Shares (diluted)B
1.029
1.137
1.128
1.214
1.284
1.376
1.570
1.838
1.927
2.043
0.772
9.73%
8.24%
26
8.56
Buyback yield%
21.25
23.64
25.87
25.09
22.86
25.77
25.27
22.43
22.22
23.68
9.41
23.68
23.66
12
0.819
D/E ratiox
1.726
1.665
1.532
1.696
1.779
1.634
1.802
1.970
1.797
1.672
0.240
1.797
1.711
21
0.499
Enterprise value฿B
1.242
1.181
1.097
1.251
1.259
1.224
1.236
1.234
1.216
1.113
2.012
(2.42%)
(1.70%)
60
1.960
LT debt฿B
2.264
2.419
2.796
3.033
2.994
3.042
3.436
3.925
4.443
4.392
0.923
7.97%
6.74%
79
Revenue
฿2.417B
5.04%
1.00×
Cost of revenue
฿1.100B
4.95%
0.99×
Operating expenses
฿483.5M
4.98%
0.99×
Goodwill & intangibles
15.66%