5.645
Revenue฿B
12.69
13.15
13.68
13.93
13.81
14.09
13.97
14.06
14.41
14.62
6.010
1.14%
1.64%
78
9.52
Revenue growth%
13.80
14.53
11.64
12.03
12.79
13.09
15.37
16.89
17.27
17.92
6.94
16.89
14.16
38
22.23
Gross margin%
7.22
6.75
7.08
4.76
3.46
4.82
3.05
0.80
0.40
0.40
15.21
0.80
4.11
23
14.30
Operating margin%
9.45
12.30
11.85
9.38
8.89
10.10
10.27
9.18
7.61
10.23
21.37
10.10
9.78
23
17.46
Net margin%
12.97
12.28
14.48
12.02
13.95
11.12
13.76
13.01
15.64
14.77
23.03
13.76
13.39
84
18.40
P/E ratio (avg)x
24.25
23.52
26.22
28.61
31.33
33.39
35.70
37.26
37.60
35.83
11.00
35.83
32.36
63
36.16
EV/EBITx
29.36
27.60
28.41
31.43
28.94
29.28
30.46
32.17
35.60
34.10
37.50
32.17
29.91
82
22.38
FCF yield (avg)%
4.92
3.57
5.25
5.39
4.88
4.68
6.60
8.44
8.57
9.38
4.72
8.44
5.32
90
18.93
FCF margin%
4.70
5.95
8.69
8.01
8.39
6.98
7.94
8.25
7.81
6.38
6.01
7.81
7.87
76
1.632
FCF / Net incomex
0.808
0.798
0.879
0.922
1.002
1.053
1.031
1.007
1.064
1.067
0.427
1.053
1.004
35
8.19
ROIC%
7.86
6.36
8.91
7.49
5.17
2.18
2.55
3.67
2.71
0.40
4.94
2.55
4.42
67
18.79
Return on equity%
25.41
27.54
29.90
27.83
27.88
30.65
27.83
29.37
27.96
29.05
22.74
29.05
27.92
64
12.95
Return on assets%
24.61
26.78
28.67
27.36
27.96
30.06
32.46
32.93
33.59
33.85
7.04
32.93
29.37
35
0.50
EPS฿
0.63
0.59
0.54
0.60
0.57
0.60
0.65
0.58
0.55
0.59
0.54
0.72%
(1.40%)
—
24.15
EPS growth%
20.25
20.84
20.62
19.29
18.91
19.50
22.21
19.77
20.38
20.02
7.63
20.02
20.14
87
0.24
Bookvalue per sh฿
0.60
0.61
0.53
0.46
0.48
0.45
0.42
0.42
0.44
0.44
0.11
(1.81%)
(4.08%)
—
0.41
FCF per share฿
0.13
0.13
0.14
0.15
0.14
0.12
0.11
0.11
0.11
0.11
0.14
(4.63%)
(2.33%)
—
0.48
Dividend per sh฿
0.23
0.21
0.23
0.22
0.24
0.22
0.22
0.21
0.24
0.25
0.24
0.80%
0.56%
—
19.97
Div yield (avg)%
20.10
18.94
16.19
19.11
16.62
15.28
15.99
13.88
13.43
12.51
23.10
13.88
16.09
80
16.66
Payout ratio%
23.99
22.80
20.88
21.99
21.45
22.30
21.95
23.45
25.39
22.93
17.62
22.93
22.55
38
32.00
Shares (diluted)B
23.31
24.26
23.16
24.68
23.58
21.86
21.17
23.69
22.34
24.76
31.61
0.98%
(0.10%)
87
7.85
Buyback yield%
29.71
27.19
24.23
22.34
19.61
20.15
17.17
14.49
11.87
9.85
27.45
14.49
19.88
78
0.288
D/E ratiox
0.483
0.519
0.538
0.506
0.486
0.486
0.537
0.562
0.597
0.645
0.326
0.562
0.528
49
4.894
Enterprise value฿B
23.49
22.93
22.92
22.77
23.83
24.23
25.14
25.46
27.03
26.31
8.292
2.00%
0.93%
27
1.721
LT debt฿B
11.59
13.14
13.38
13.18
13.69
15.06
14.13
13.94
13.03
14.22
15.55
0.77%
2.22%
59
Revenue
฿14.62B
1.64%
1.00×
Cost of revenue
฿8.172B
1.71%
1.01×
Operating expenses
฿2.827B
0.72%
0.91×
Property and equipment
16.27%