17.80
Revenue฿B
8.225
8.971
9.796
10.35
11.16
11.93
12.86
13.87
14.99
16.32
18.52
7.91%
8.01%
78
26.06
Revenue growth%
6.38
7.97
9.15
11.02
10.41
8.42
11.22
9.67
8.53
6.45
25.50
8.53
8.84
7
15.63
Gross margin%
9.99
10.20
11.27
10.48
11.64
10.83
8.32
5.54
3.22
3.43
12.85
5.54
10.10
22
26.83
Operating margin%
27.32
25.78
28.58
30.75
32.10
32.77
34.96
32.40
30.37
29.78
6.84
32.40
30.56
91
20.76
Net margin%
14.69
17.64
19.73
17.84
15.44
15.87
14.02
14.64
15.81
17.62
2.45
15.81
15.84
56
20.98
P/E ratio (avg)x
5.329
5.219
5.501
5.620
5.695
5.063
5.058
4.930
5.011
4.455
36.64
5.011
5.141
48
34.92
EV/EBITx
31.31
35.96
37.10
43.37
49.64
49.96
51.14
55.84
64.85
67.51
17.49
55.84
49.80
66
14.71
FCF yield (avg)%
12.58
12.88
11.22
10.71
11.83
9.82
8.02
8.26
8.51
10.85
19.37
8.51
10.78
72
26.33
FCF margin%
19.89
21.14
22.72
24.57
23.69
24.51
24.49
22.55
25.28
27.13
13.26
24.51
24.09
15
1.297
FCF / Net incomex
0.697
0.684
0.655
0.717
0.703
0.735
0.723
0.659
0.675
0.736
1.664
0.723
0.700
53
10.23
ROIC%
11.96
12.57
10.85
9.47
10.14
12.05
12.39
10.31
9.39
7.32
12.18
10.31
10.58
30
26.23
Return on equity%
18.45
16.83
18.46
16.17
13.21
12.55
12.73
13.83
12.92
12.89
28.14
12.89
13.52
11
14.26
Return on assets%
10.64
11.00
10.87
13.63
14.85
14.57
12.84
12.89
15.86
12.87
23.67
12.89
12.88
8
1.48
EPS฿
2.81
3.14
3.76
4.35
4.55
5.49
5.66
6.34
6.80
6.74
1.60
8.16%
10.84%
—
17.88
EPS growth%
24.84
27.36
27.84
30.71
31.23
32.27
34.81
33.72
31.81
29.60
18.98
32.27
30.97
45
1.46
Bookvalue per sh฿
2.07
1.91
1.94
1.83
1.78
1.75
1.74
1.88
1.65
1.83
1.52
0.50%
(0.76%)
—
0.58
FCF per share฿
3.74
3.78
4.22
4.31
4.63
5.43
5.66
6.06
6.09
6.54
2.16
7.12%
7.11%
—
2.75
Dividend per sh฿
0.44
0.47
0.50
0.51
0.60
0.62
0.66
0.66
0.65
0.77
1.07
5.33%
6.55%
—
6.19
Div yield (avg)%
29.50
29.61
29.49
28.21
26.19
27.26
25.33
23.60
25.88
23.09
29.11
25.33
26.72
80
23.29
Payout ratio%
13.96
16.39
16.59
15.76
18.43
16.01
15.16
16.53
16.43
17.01
10.62
16.43
16.41
10
3.943
Shares (diluted)B
2.987
2.903
2.750
2.495
2.482
2.707
2.585
2.782
2.501
2.186
3.953
(2.51%)
(2.82%)
78
14.63
Buyback yield%
25.18
26.29
26.93
24.75
25.91
28.26
29.26
31.70
33.48
31.82
3.90
31.70
27.59
27
0.862
D/E ratiox
0.991
1.177
1.403
1.484
1.759
1.754
1.749
1.726
1.691
1.916
1.547
1.749
1.708
23
12.52
Enterprise value฿B
1.110
1.035
1.062
1.061
1.089
1.127
1.047
1.206
1.341
1.307
17.22
3.72%
1.22%
26
4.949
LT debt฿B
14.93
15.63
17.13
17.26
16.90
15.16
14.82
13.72
12.50
13.49
2.666
(4.41%)
0.14%
26
Revenue
฿16.32B
8.01%
1.00×
Cost of revenue
฿10.29B
8.29%
1.03×
Operating expenses
฿3.130B
8.04%
1.00×