0.322
Revenue฿B
0.699
0.746
0.807
0.865
0.929
0.979
1.063
1.129
1.200
1.268
0.348
6.42%
6.66%
82
8.03
Revenue growth%
31.77
30.56
28.79
27.66
28.93
30.44
31.38
30.39
30.84
30.90
21.11
30.84
30.50
59
20.11
Gross margin%
32.61
33.38
35.13
38.08
36.20
36.31
38.08
36.61
34.09
33.50
8.32
36.31
35.66
76
15.45
Operating margin%
25.86
24.81
26.65
28.95
26.58
24.87
27.47
26.26
25.83
23.20
19.98
25.83
26.06
56
21.35
Net margin%
22.39
19.64
17.68
19.93
18.23
16.22
18.61
18.49
20.50
21.48
16.82
18.61
19.13
88
11.47
P/E ratio (avg)x
35.77
36.00
40.41
42.82
39.02
41.49
37.92
40.75
43.68
45.69
23.28
41.49
40.58
85
26.20
EV/EBITx
20.79
24.69
23.80
27.27
28.81
29.95
30.87
35.23
37.93
43.42
12.77
35.23
29.38
19
10.43
FCF yield (avg)%
30.88
33.09
34.91
36.73
35.60
37.05
35.66
36.58
39.36
38.63
12.75
37.05
36.12
20
26.90
FCF margin%
26.24
28.28
27.33
24.79
22.76
23.18
21.59
23.65
23.85
21.51
3.10
23.18
23.75
84
1.596
FCF / Net incomex
0.247
0.244
0.246
0.275
0.309
0.369
0.361
0.409
0.452
0.464
0.794
0.409
0.335
21
4.24
ROIC%
32.27
29.53
31.35
30.68
32.39
32.27
31.98
29.56
31.99
32.85
8.01
31.99
31.98
64
12.14
Return on equity%
5.76
5.23
4.13
1.34
1.49
0.40
0.40
0.40
0.40
0.40
5.37
0.40
0.87
78
3.06
Return on assets%
16.64
18.32
19.77
18.59
17.23
17.95
15.87
15.80
17.45
17.29
2.57
17.29
17.37
94
0.10
EPS฿
0.32
0.33
0.35
0.37
0.36
0.43
0.42
0.45
0.46
0.49
0.10
6.45%
4.03%
—
29.98
EPS growth%
16.50
17.95
19.77
17.10
14.38
14.63
17.55
16.70
18.48
18.61
8.89
17.55
17.32
75
0.27
Bookvalue per sh฿
0.53
0.58
0.63
0.70
0.75
0.84
0.86
0.97
0.99
1.14
0.48
8.81%
8.98%
—
0.16
FCF per share฿
0.52
0.60
0.56
0.55
0.56
0.55
0.54
0.55
0.58
0.63
0.15
2.43%
1.94%
—
0.54
Dividend per sh฿
0.76
0.82
0.92
0.99
0.92
0.89
0.89
0.94
0.98
0.99
0.13
1.39%
3.52%
—
13.32
Div yield (avg)%
17.58
15.78
16.23
15.90
14.95
12.86
10.98
8.17
5.77
5.36
18.49
8.17
13.90
19
15.37
Payout ratio%
32.20
29.57
27.80
25.97
25.40
25.43
26.55
25.35
25.77
24.17
13.21
25.43
25.87
62
1.013
Shares (diluted)B
1.577
1.564
1.780
2.041
2.018
1.960
2.194
2.186
2.514
2.530
1.028
4.63%
6.64%
34
15.56
Buyback yield%
15.48
12.57
12.57
11.48
13.27
14.23
12.46
11.61
8.95
7.90
28.47
11.61
12.51
77
1.002
D/E ratiox
3.176
3.559
4.230
4.997
4.947
5.567
5.494
5.858
6.381
6.680
0.673
5.858
5.246
36
316.6
Enterprise value฿M
289.0
294.9
319.4
308.8
291.7
331.7
340.9
363.3
392.8
450.8
838.1
9.10%
4.23%
66
197.9
LT debt฿M
156.8
143.9
150.3
162.2
174.8
174.2
181.3
193.5
176.6
182.2
359.0
0.84%
0.86%
81
Revenue
฿1.268B
6.66%
1.00×
Cost of revenue
฿768.3M
6.79%
1.01×
Operating expenses
฿246.2M
7.10%
1.04×
Property and equipment
17.52%
Goodwill & intangibles
15.40%