0.086
Revenue฿B
0.952
0.972
1.006
1.001
1.006
1.022
1.031
1.055
1.042
1.057
0.092
1.00%
1.42%
69
9.30
Revenue growth%
29.86
30.03
31.01
29.70
32.11
29.28
31.22
32.85
35.74
36.62
22.78
32.85
31.12
81
9.71
Gross margin%
24.01
24.62
22.13
23.87
26.25
23.93
25.19
25.47
23.36
22.65
17.39
23.93
23.97
62
7.22
Operating margin%
9.51
9.02
9.83
10.80
10.06
9.98
11.77
13.68
11.94
11.49
17.25
11.77
10.43
72
7.61
Net margin%
24.86
22.92
24.19
22.20
22.02
24.72
27.43
30.25
28.97
31.14
17.60
28.97
24.79
92
7.731
P/E ratio (avg)x
32.31
34.15
41.30
42.93
44.11
43.88
48.93
50.20
60.38
64.57
30.79
50.20
43.99
32
22.95
EV/EBITx
34.04
31.91
32.13
34.52
36.62
38.41
43.13
47.04
51.81
51.93
32.77
47.04
37.51
80
7.57
FCF yield (avg)%
21.69
19.22
20.45
21.13
22.75
23.23
24.73
23.80
23.94
25.42
24.23
23.94
22.99
49
20.59
FCF margin%
18.08
15.38
17.72
17.81
18.51
20.86
19.92
22.03
19.66
19.27
11.37
19.92
18.89
89
1.001
FCF / Net incomex
0.082
0.076
0.073
0.078
0.074
0.069
0.061
0.060
0.062
0.058
0.301
0.061
0.071
61
9.87
ROIC%
12.01
10.55
12.66
14.17
14.58
11.82
11.73
13.97
14.33
14.15
8.39
13.97
13.31
75
9.62
Return on equity%
22.27
20.21
18.19
17.21
15.06
15.21
13.56
11.60
9.72
12.36
15.88
12.36
15.14
64
20.01
Return on assets%
7.07
6.20
6.79
8.38
10.92
9.51
10.07
11.56
10.19
12.16
14.25
10.19
9.79
69
0.49
EPS฿
1.06
1.14
1.21
1.19
1.15
1.15
1.25
1.29
1.41
1.43
0.51
4.49%
4.34%
—
10.49
EPS growth%
10.57
8.77
9.77
9.32
6.60
7.42
9.55
7.97
5.33
7.07
6.01
7.42
8.37
15
0.42
Bookvalue per sh฿
0.73
0.87
0.84
0.97
1.11
1.06
1.10
1.09
1.12
1.07
0.84
(0.73%)
4.67%
—
0.68
FCF per share฿
0.86
1.01
1.14
1.31
1.24
1.27
1.28
1.31
1.44
1.50
0.14
3.81%
6.85%
—
0.65
Dividend per sh฿
0.35
0.34
0.32
0.28
0.30
0.33
0.33
0.30
0.29
0.29
0.54
(0.59%)
(2.90%)
—
20.10
Div yield (avg)%
17.66
15.07
15.39
12.56
11.62
14.49
16.33
15.73
15.80
16.77
15.38
15.80
15.56
32
9.93
Payout ratio%
23.19
25.74
24.98
27.80
30.34
29.48
31.43
32.39
30.60
29.03
29.42
30.60
29.25
20
0.613
Shares (diluted)B
0.892
0.864
1.012
1.047
1.038
1.070
1.228
1.330
1.452
1.434
0.614
6.69%
5.52%
63
12.39
Buyback yield%
12.71
13.09
11.89
12.79
12.68
13.77
13.74
12.04
10.10
10.56
6.47
12.04
12.70
88
1.115
D/E ratiox
1.367
1.506
1.383
1.494
1.705
1.924
2.170
2.428
2.652
2.506
0.589
2.428
1.815
46
254.0
Enterprise value฿M
574.4
616.2
673.8
725.8
806.0
808.3
755.6
838.5
838.5
768.6
574.2
(0.95%)
2.33%
6
1.176
LT debt฿B
1.271
1.252
1.396
1.414
1.490
1.617
1.687
1.560
1.711
1.593
0.576
1.35%
1.24%
30
Revenue
฿1.057B
1.42%
1.00×
Cost of revenue
฿698.6M
1.24%
0.98×
Operating expenses
฿243.1M
1.15%
0.97×
Property and equipment
15.77%