12.99
Revenue฿B
13.48
13.87
14.36
14.66
14.96
15.28
16.31
17.16
18.21
19.25
14.54
5.17%
4.05%
6
18.15
Revenue growth%
13.73
12.84
12.54
9.98
9.47
6.65
4.44
4.02
2.31
5.05
12.31
4.44
8.06
37
11.68
Gross margin%
13.48
14.85
16.43
19.03
17.46
18.22
18.75
20.26
21.17
22.10
5.30
20.26
18.49
31
22.59
Operating margin%
16.89
15.01
16.72
17.86
18.16
15.65
15.63
13.12
13.30
11.08
2.46
13.30
15.64
78
17.81
Net margin%
25.38
23.47
22.75
23.36
24.88
21.98
21.34
18.47
18.28
16.72
4.21
18.47
22.37
80
18.45
P/E ratio (avg)x
14.09
14.37
15.80
16.90
17.00
16.73
17.30
16.90
17.90
20.14
33.62
17.30
16.90
20
24.79
EV/EBITx
15.20
13.34
13.80
13.23
13.86
14.96
13.19
11.78
10.79
9.790
8.567
11.78
13.29
71
5.05
FCF yield (avg)%
15.02
14.11
13.09
10.88
8.04
5.77
3.55
2.52
0.40
0.40
10.86
2.52
6.90
87
27.16
FCF margin%
24.26
26.73
26.25
29.07
30.93
31.44
32.52
34.02
34.01
36.33
14.55
34.01
31.19
55
0.991
FCF / Net incomex
1.452
1.707
1.652
1.650
1.677
1.930
2.056
2.227
2.274
2.216
1.353
2.216
1.819
18
15.72
ROIC%
0.40
0.40
0.40
0.40
3.33
2.84
5.64
8.39
7.80
10.09
6.71
7.80
3.09
52
14.14
Return on equity%
17.34
16.49
18.69
20.54
18.08
17.45
16.41
16.82
18.06
15.46
29.50
16.82
17.40
41
2.48
Return on assets%
15.13
15.24
13.03
14.43
12.91
13.82
13.46
13.71
11.88
11.93
17.48
13.46
13.58
28
1.01
EPS฿
0.78
0.84
0.86
0.83
0.96
0.93
0.90
0.94
1.07
1.14
1.09
3.46%
3.99%
—
27.73
EPS growth%
9.06
7.96
7.63
8.43
9.30
9.11
7.18
7.61
7.57
6.59
29.27
7.57
7.80
29
0.21
Bookvalue per sh฿
0.47
0.41
0.41
0.37
0.36
0.32
0.30
0.33
0.30
0.32
0.70
(2.31%)
(4.02%)
—
0.76
FCF per share฿
1.30
1.24
1.16
1.12
1.27
1.26
1.31
1.37
1.44
1.62
0.16
4.89%
2.94%
—
0.27
Dividend per sh฿
0.36
0.40
0.39
0.34
0.31
0.29
0.31
0.33
0.34
0.37
0.36
3.74%
0.19%
—
9.58
Div yield (avg)%
0.40
0.40
0.40
0.40
1.29
0.40
0.79
2.22
0.40
2.79
29.23
0.79
0.40
23
25.82
Payout ratio%
25.19
27.16
27.89
30.38
27.82
27.54
25.49
26.68
24.25
21.28
2.69
25.49
26.92
92
3.960
Shares (diluted)B
4.421
4.345
4.163
3.866
4.232
3.823
3.960
3.940
3.953
3.447
4.055
(4.02%)
(1.73%)
44
25.46
Buyback yield%
25.70
28.59
26.62
29.45
29.46
28.36
31.01
32.29
32.31
32.96
9.97
32.29
29.45
66
0.112
D/E ratiox
0.620
0.635
0.681
0.624
0.580
0.523
0.457
0.418
0.369
0.327
1.219
0.418
0.552
94
10.35
Enterprise value฿B
7.313
8.072
8.498
7.715
7.832
7.003
6.780
6.654
7.136
6.627
14.48
(3.29%)
(1.06%)
35
15.63
LT debt฿B
8.406
9.109
8.975
9.163
9.328
10.75
10.82
11.84
11.81
11.68
9.943
4.60%
4.07%
12
Revenue
฿19.25B
4.05%
1.00×
Cost of revenue
฿13.48B
4.05%
1.00×
Operating expenses
฿3.444B
4.04%
1.00×
Cash and investments
15.02%