1.503
Revenue฿B
1.626
1.707
1.865
1.975
2.119
2.221
2.359
2.464
2.626
2.748
1.595
5.34%
6.11%
29
7.96
Revenue growth%
30.44
30.46
28.54
30.46
30.54
33.05
31.07
29.87
27.68
29.47
16.23
29.87
30.45
55
25.31
Gross margin%
19.24
20.28
19.81
21.95
20.69
19.30
20.65
22.41
23.62
23.31
25.58
22.41
20.67
74
10.82
Operating margin%
34.16
34.93
35.92
33.34
35.37
34.34
37.23
36.91
34.54
36.40
28.69
36.40
35.15
85
26.84
Net margin%
22.85
25.84
25.14
26.15
27.35
24.95
27.45
30.21
28.84
29.13
8.81
28.84
26.75
32
30.85
P/E ratio (avg)x
20.58
23.79
25.27
27.39
30.37
30.17
29.47
31.78
35.81
40.75
6.233
31.78
29.82
24
31.43
EV/EBITx
28.91
32.60
31.07
34.92
38.97
39.19
35.05
36.17
39.64
39.32
15.05
39.19
35.61
86
16.50
FCF yield (avg)%
23.33
21.61
20.06
17.23
15.07
16.07
15.14
14.28
11.44
11.73
15.86
14.28
15.60
50
23.11
FCF margin%
6.98
8.78
8.07
9.16
6.86
9.56
7.55
8.46
7.65
6.78
6.36
7.65
7.86
85
1.664
FCF / Net incomex
1.760
1.822
1.909
2.146
2.280
2.260
2.602
2.765
2.983
3.048
0.392
2.765
2.270
67
16.30
ROIC%
4.11
4.18
4.20
3.42
2.87
4.98
4.33
6.96
8.24
5.89
7.61
5.89
4.27
6
7.22
Return on equity%
19.97
22.80
21.80
19.42
19.69
21.85
24.62
25.49
25.80
23.57
27.24
24.62
22.32
27
22.11
Return on assets%
7.48
5.18
8.15
8.46
6.81
6.94
6.37
6.75
5.41
6.45
27.75
6.45
6.78
29
0.05
EPS฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
1.88%
3.24%
—
17.33
EPS growth%
34.59
33.84
34.91
32.42
31.95
29.51
30.29
27.79
25.50
25.51
28.15
27.79
31.12
55
0.02
Bookvalue per sh฿
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
(2.71%)
(1.69%)
—
0.09
FCF per share฿
0.06
0.07
0.08
0.08
0.09
0.08
0.10
0.12
0.14
0.15
0.08
12.16%
11.69%
—
0.09
Dividend per sh฿
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.08
2.47%
(0.74%)
—
14.41
Div yield (avg)%
29.67
30.62
30.37
28.19
29.95
31.99
30.21
32.04
33.08
33.88
21.55
32.04
30.49
26
11.13
Payout ratio%
11.20
12.62
14.92
15.91
16.93
14.35
13.73
13.71
15.47
17.58
12.52
14.35
14.63
80
6.374
Shares (diluted)B
6.851
7.080
7.108
7.069
6.759
7.498
7.246
7.846
7.831
8.089
6.383
3.66%
2.92%
23
26.72
Buyback yield%
25.21
27.05
29.98
27.21
29.91
27.41
28.02
25.19
27.85
25.86
25.56
27.41
27.31
63
1.524
D/E ratiox
0.433
0.480
0.527
0.601
0.647
0.745
0.831
0.810
0.776
0.797
0.198
0.797
0.696
69
1.122
Enterprise value฿B
1.062
1.001
0.904
0.972
1.014
1.106
1.018
1.043
1.074
0.989
0.263
(0.49%)
(1.25%)
74
0.710
LT debt฿B
1.694
1.781
1.742
1.969
1.974
1.936
2.124
2.167
2.404
2.282
1.850
2.94%
2.09%
84
Revenue
฿2.748B
6.11%
1.00×
Cost of revenue
฿1.567B
6.34%
1.02×
Operating expenses
฿424.8M
5.83%
0.97×
Goodwill & intangibles
17.04%
Property and equipment
17.00%