1.095
Revenue฿B
0.891
0.953
1.023
1.099
1.180
1.238
1.289
1.356
1.425
1.524
1.189
5.25%
5.92%
50
19.87
Revenue growth%
29.36
29.06
27.34
26.60
28.54
26.48
24.64
25.53
23.98
24.17
25.86
24.64
26.54
33
28.44
Gross margin%
4.06
2.47
0.54
0.40
2.96
5.45
7.82
7.76
7.65
6.99
2.51
7.65
4.76
31
7.57
Operating margin%
1.67
3.42
1.56
3.36
5.32
5.51
3.22
2.14
4.30
2.79
2.86
3.22
3.29
93
22.99
Net margin%
28.28
28.15
25.79
24.42
22.32
25.27
28.05
30.01
32.21
34.81
22.04
30.01
28.10
87
14.31
P/E ratio (avg)x
14.28
14.60
14.54
13.42
12.30
10.56
10.96
10.48
9.308
9.159
16.94
10.48
11.63
45
16.16
EV/EBITx
17.15
16.04
17.19
17.31
17.17
18.93
19.83
20.01
23.25
26.89
22.27
20.01
18.12
50
7.76
FCF yield (avg)%
1.63
0.40
0.40
2.25
2.15
1.88
2.51
4.01
4.37
6.26
6.54
4.01
2.20
28
6.68
FCF margin%
6.83
4.72
6.81
7.28
8.29
9.90
9.06
7.81
9.62
8.76
12.58
9.06
8.05
64
1.155
FCF / Net incomex
0.464
0.454
0.477
0.549
0.608
0.597
0.621
0.736
0.843
0.955
1.339
0.736
0.602
58
9.90
ROIC%
22.47
21.49
24.26
27.07
24.80
27.36
29.56
30.67
31.90
29.87
3.36
29.87
27.21
8
21.84
Return on equity%
6.20
6.02
7.47
7.39
10.08
11.94
12.00
12.95
10.74
8.82
10.43
11.94
9.45
7
9.34
Return on assets%
28.70
30.40
33.34
31.48
33.13
32.23
31.13
28.24
29.31
29.85
12.10
29.85
30.76
60
0.17
EPS฿
0.34
0.37
0.36
0.38
0.38
0.44
0.49
0.50
0.49
0.58
0.18
8.99%
5.57%
—
26.90
EPS growth%
25.98
26.63
24.08
26.89
28.77
29.85
29.96
31.36
33.47
31.72
18.40
31.36
29.31
53
0.19
Bookvalue per sh฿
0.17
0.18
0.22
0.21
0.23
0.24
0.24
0.29
0.32
0.35
0.17
8.65%
8.22%
—
0.22
FCF per share฿
0.25
0.28
0.28
0.26
0.27
0.26
0.28
0.27
0.28
0.30
0.09
1.84%
2.91%
—
0.21
Dividend per sh฿
0.13
0.13
0.14
0.15
0.16
0.17
0.18
0.19
0.19
0.21
0.16
6.02%
3.97%
—
17.52
Div yield (avg)%
10.53
10.15
9.07
9.30
7.99
6.67
5.74
6.80
6.51
8.47
27.30
6.67
8.23
71
8.58
Payout ratio%
9.36
7.50
7.92
7.57
7.29
4.45
5.35
5.64
4.94
7.26
16.40
5.35
7.28
87
832.9
Shares (diluted)M
771.9
782.4
718.1
744.5
647.6
704.1
769.6
831.5
739.2
639.5
819.4
(0.25%)
(2.78%)
45
17.79
Buyback yield%
27.32
30.20
31.91
34.71
34.41
36.58
36.17
35.87
38.59
35.75
9.43
36.17
35.23
36
0.457
D/E ratiox
3.370
3.950
4.517
4.926
5.213
5.465
5.932
7.018
7.932
8.695
0.726
7.018
5.339
38
0.060
Enterprise value฿B
1.424
1.625
1.589
1.577
1.567
1.596
1.670
1.599
1.538
1.494
1.149
(0.94%)
1.51%
76
781.6
LT debt฿M
474.3
517.2
552.5
579.3
633.0
581.6
535.8
607.4
579.4
599.8
535.9
(1.07%)
1.47%
93
Revenue
฿1.524B
5.92%
1.00×
Cost of revenue
฿1.067B
5.92%
1.00×
Operating expenses
฿291.1M
5.55%
0.97×
Property and equipment
21.35%