0.264
Revenue฿B
1.234
1.263
1.318
1.350
1.389
1.455
1.494
1.538
1.604
1.677
0.270
3.84%
3.64%
87
23.53
Revenue growth%
18.72
16.14
18.49
21.06
23.40
23.66
25.78
22.81
22.11
20.95
10.40
22.81
21.59
91
14.06
Gross margin%
13.15
14.41
15.85
16.58
15.73
14.21
12.65
14.48
12.57
14.89
25.69
14.21
14.44
71
26.51
Operating margin%
27.71
26.80
25.49
25.65
26.04
25.78
23.21
25.27
27.64
30.44
12.44
25.78
25.91
20
21.54
Net margin%
0.40
0.40
0.40
0.40
0.40
2.68
2.16
0.81
1.86
3.33
4.64
2.16
0.61
5
35.76
P/E ratio (avg)x
26.97
29.39
27.58
25.04
25.60
28.30
31.35
32.15
35.08
33.48
11.96
32.15
28.84
67
36.54
EV/EBITx
13.75
16.07
17.81
16.91
18.53
21.07
23.18
27.06
27.00
27.28
15.18
27.00
19.80
14
3.14
FCF yield (avg)%
9.67
8.25
10.99
11.36
8.52
7.95
6.43
7.90
6.10
7.27
21.60
7.27
8.10
34
17.04
FCF margin%
19.37
21.53
23.72
26.72
24.28
22.79
22.23
24.83
27.70
25.63
5.16
24.83
24.00
12
1.427
FCF / Net incomex
0.550
0.602
0.653
0.658
0.617
0.584
0.527
0.519
0.585
0.541
1.462
0.541
0.584
34
27.29
ROIC%
8.52
10.89
10.24
9.00
9.45
7.88
7.66
9.75
11.58
11.18
15.53
9.75
9.60
50
16.82
Return on equity%
0.40
1.50
1.89
0.40
2.43
4.35
5.71
8.56
9.84
12.32
6.03
8.56
3.39
13
27.77
Return on assets%
23.40
21.76
20.86
20.09
20.88
22.09
20.18
18.59
15.99
16.08
17.22
18.59
20.52
42
0.74
EPS฿
2.16
2.11
2.21
2.35
2.33
2.27
2.49
2.43
2.44
2.50
0.80
1.47%
2.89%
—
10.35
EPS growth%
20.86
22.82
23.93
26.89
27.50
28.73
26.72
27.67
30.18
31.74
21.41
28.73
27.19
83
0.90
Bookvalue per sh฿
1.56
1.53
1.53
1.49
1.73
1.86
2.13
2.43
2.76
2.77
0.69
9.90%
6.39%
—
0.33
FCF per share฿
1.10
1.14
1.30
1.38
1.44
1.67
1.79
1.98
2.05
2.38
1.47
10.64%
7.86%
—
0.71
Dividend per sh฿
1.66
1.54
1.48
1.66
1.68
1.76
1.66
1.64
1.55
1.59
0.37
(1.10%)
0.67%
—
25.28
Div yield (avg)%
27.40
29.18
31.91
33.34
32.15
34.16
36.01
37.68
36.33
37.33
21.66
36.33
33.75
51
12.50
Payout ratio%
12.26
9.75
7.13
6.05
8.13
6.17
5.61
4.29
5.35
2.37
29.47
5.35
6.11
17
484.2
Shares (diluted)M
640.9
630.2
628.5
692.8
641.5
714.9
700.7
707.3
733.2
784.5
484.4
4.11%
2.03%
11
12.06
Buyback yield%
16.72
17.16
19.23
20.95
22.22
24.39
25.73
28.45
31.11
29.42
2.30
28.45
23.31
92
0.392
D/E ratiox
1.888
2.267
2.415
2.891
3.120
3.138
3.087
3.505
3.680
3.674
0.554
3.505
3.103
23
0.725
Enterprise value฿B
0.781
0.862
0.870
0.987
0.911
0.910
1.033
1.099
1.096
1.124
1.117
4.28%
3.77%
85
1.052
LT debt฿B
0.582
0.664
0.727
0.840
0.948
1.057
1.101
1.122
1.121
1.106
0.947
3.13%
7.53%
41
Revenue
฿1.677B
3.64%
1.00×
Cost of revenue
฿1.012B
3.63%
1.00×
Operating expenses
฿358.7M
3.97%
1.03×
Cash and investments
20.02%
Goodwill & intangibles
17.28%