3.649
Revenue฿B
13.81
13.98
14.41
15.07
15.76
16.55
16.80
17.24
17.43
17.90
4.051
2.59%
3.15%
89
24.58
Revenue growth%
19.43
20.19
20.51
22.65
19.74
17.62
19.01
19.66
20.34
19.38
24.71
19.38
19.70
65
11.82
Gross margin%
16.93
15.41
14.51
15.75
15.64
13.84
15.99
15.77
16.69
17.69
8.42
15.99
15.76
91
26.60
Operating margin%
27.09
26.61
27.16
26.62
29.11
27.94
27.11
29.23
29.13
30.99
5.99
29.13
27.55
75
23.50
Net margin%
11.46
10.36
11.72
12.36
10.83
12.02
14.45
15.84
17.33
15.49
7.36
15.49
12.19
30
24.02
P/E ratio (avg)x
35.27
38.16
41.47
38.70
41.45
43.11
41.63
36.58
34.82
36.13
27.49
36.58
38.43
49
33.70
EV/EBITx
10.07
10.06
9.109
10.20
10.06
9.914
9.129
9.353
9.285
9.884
31.67
9.353
9.899
86
19.97
FCF yield (avg)%
6.87
7.00
4.60
2.74
3.83
4.05
4.47
3.68
1.34
3.45
29.01
3.68
3.94
44
15.71
FCF margin%
13.50
12.28
10.79
13.03
12.42
10.15
11.74
14.57
15.12
17.75
19.90
14.57
12.72
24
1.654
FCF / Net incomex
0.200
0.207
0.219
0.240
0.234
0.249
0.282
0.322
0.325
0.316
1.439
0.316
0.245
23
28.31
ROIC%
4.96
6.54
4.53
3.62
6.05
7.54
8.36
5.40
2.93
0.52
28.13
5.40
5.18
51
21.89
Return on equity%
16.12
17.91
15.56
17.61
16.70
14.61
16.09
16.60
17.80
19.42
2.31
16.60
16.65
52
3.03
Return on assets%
13.54
13.83
13.18
14.27
16.21
13.62
11.20
12.79
13.22
11.07
9.93
12.79
13.38
62
1.92
EPS฿
2.38
2.31
2.14
2.20
2.27
2.49
2.52
2.59
2.53
2.78
2.10
4.10%
1.01%
—
28.92
EPS growth%
25.24
26.75
27.62
30.27
29.00
28.37
28.98
28.46
25.49
26.12
9.75
28.37
27.99
16
2.28
Bookvalue per sh฿
0.57
0.62
0.56
0.55
0.59
0.53
0.56
0.61
0.56
0.62
0.49
1.22%
1.35%
—
1.68
FCF per share฿
0.69
0.75
0.79
0.79
0.68
0.59
0.52
0.54
0.56
0.53
0.85
(4.99%)
(3.35%)
—
0.44
Dividend per sh฿
1.48
1.56
1.35
1.39
1.26
1.20
1.10
1.18
1.26
1.10
1.24
(2.65%)
(2.42%)
—
26.42
Div yield (avg)%
18.72
17.77
14.92
14.08
11.09
12.03
12.29
10.68
12.79
12.70
28.47
12.29
12.75
58
23.44
Payout ratio%
6.06
5.48
3.61
2.13
0.45
0.64
3.34
2.89
2.86
4.34
8.46
2.89
3.12
43
1.946
Shares (diluted)B
2.544
2.489
2.496
2.583
2.897
2.839
2.900
3.208
3.499
3.939
1.889
6.34%
4.14%
40
7.55
Buyback yield%
8.46
6.25
8.34
10.15
10.47
8.36
9.18
11.41
10.18
12.74
8.82
10.18
9.66
7
1.440
D/E ratiox
1.440
1.258
1.268
1.080
1.071
0.977
0.840
0.799
0.818
0.796
0.245
0.818
1.024
83
3.198
Enterprise value฿B
10.06
9.835
9.169
9.286
8.953
7.852
7.406
7.768
8.124
7.457
11.99
(3.59%)
(2.61%)
71
1.227
LT debt฿B
5.655
5.495
5.427
5.273
5.586
5.687
6.169
6.565
6.823
7.488
8.727
6.04%
2.63%
14
Revenue
฿17.90B
3.15%
1.00×
Cost of revenue
฿11.55B
3.16%
1.00×
Operating expenses
฿3.841B
2.82%
0.97×
Goodwill & intangibles
19.08%
Cash and investments
15.06%