0.784
Revenue฿B
0.728
0.782
0.848
0.917
0.971
1.022
1.097
1.157
1.236
1.306
0.829
6.12%
6.85%
18
16.54
Revenue growth%
13.22
12.49
9.63
9.79
7.68
7.19
7.64
9.75
11.88
10.86
26.31
9.75
9.77
15
7.28
Gross margin%
23.99
21.81
21.14
20.87
21.87
19.28
20.99
20.12
20.66
18.14
10.83
20.12
20.93
37
8.83
Operating margin%
17.15
16.40
17.92
18.62
20.04
21.80
21.06
22.79
21.20
19.81
20.89
21.20
19.93
58
6.66
Net margin%
19.52
22.02
20.57
19.34
17.51
20.13
20.25
22.87
25.57
26.52
28.98
22.87
20.41
64
33.89
P/E ratio (avg)x
25.78
25.54
25.62
25.12
25.51
24.47
24.78
25.77
25.62
29.83
23.82
25.62
25.58
41
16.93
EV/EBITx
29.28
26.42
25.26
22.96
23.56
21.75
20.24
19.62
18.15
17.07
32.03
19.62
22.36
49
2.73
FCF yield (avg)%
22.01
21.57
22.94
23.87
22.06
19.30
19.37
17.42
16.08
18.98
24.52
18.98
20.47
33
5.32
FCF margin%
23.29
20.92
18.94
19.44
17.81
19.42
18.23
19.61
16.88
18.59
7.08
18.59
19.18
73
0.825
FCF / Net incomex
1.722
1.732
1.868
1.851
2.099
2.302
2.561
2.457
2.471
2.445
1.402
2.457
2.201
46
20.92
ROIC%
27.09
26.80
26.81
28.82
30.42
31.16
33.65
35.10
34.79
32.14
27.31
33.65
30.79
15
14.48
Return on equity%
24.16
25.28
24.65
25.06
25.55
24.67
22.13
24.24
22.64
22.21
9.84
22.64
24.44
27
27.03
Return on assets%
7.68
6.31
9.08
10.08
13.00
15.07
16.37
17.50
15.34
14.17
20.72
15.34
13.59
7
0.72
EPS฿
1.06
1.03
1.10
1.09
1.17
1.11
1.16
1.08
1.18
1.11
0.76
(0.96%)
0.75%
—
3.71
EPS growth%
1.61
0.96
0.40
2.83
1.56
0.59
0.40
1.47
3.88
6.07
3.32
1.47
1.51
95
0.63
Bookvalue per sh฿
0.89
0.88
0.87
0.94
0.87
0.83
0.81
0.74
0.73
0.72
0.32
(3.70%)
(1.25%)
—
0.97
FCF per share฿
2.13
2.15
2.42
2.53
2.47
2.40
2.33
2.51
2.65
2.46
1.05
(0.07%)
2.51%
—
1.34
Dividend per sh฿
0.45
0.41
0.38
0.35
0.33
0.34
0.34
0.36
0.39
0.34
1.03
0.54%
(3.94%)
—
28.47
Div yield (avg)%
28.72
27.43
24.47
25.49
26.97
27.37
28.12
27.60
29.20
31.56
25.14
28.12
27.51
10
18.58
Payout ratio%
16.91
17.47
15.00
14.46
12.57
12.92
12.47
11.77
14.15
16.56
26.40
12.92
14.30
84
547.6
Shares (diluted)M
465.6
456.7
425.2
449.2
466.8
488.4
455.6
442.9
453.0
438.6
542.8
(1.24%)
(1.37%)
10
2.85
Buyback yield%
21.67
20.80
19.96
21.33
20.23
22.03
24.70
23.64
22.74
20.08
12.78
22.74
21.50
87
0.241
D/E ratiox
0.142
0.152
0.161
0.175
0.165
0.180
0.167
0.184
0.195
0.178
1.286
0.180
0.171
5
0.562
Enterprise value฿B
1.736
1.972
2.095
2.124
2.306
2.207
2.495
2.502
2.610
2.631
0.745
2.67%
5.58%
83
74.46
LT debt฿M
66.68
67.56
74.04
70.48
63.67
61.41
58.96
52.79
53.09
57.31
813.7
(2.08%)
(2.50%)
72
Revenue
฿1.306B
6.85%
1.00×
Cost of revenue
฿914.4M
6.85%
1.00×
Operating expenses
฿270.9M
6.90%
1.00×
Goodwill & intangibles
20.08%
Spread over hurdle
(3.65%)