2.418
Revenue฿B
2.973
3.027
3.118
3.154
3.303
3.387
3.500
3.523
3.574
3.703
2.520
2.31%
2.48%
35
25.42
Revenue growth%
3.45
1.13
1.52
1.91
0.76
1.22
2.88
3.49
4.57
5.77
12.94
3.49
2.39
38
13.44
Gross margin%
23.07
23.34
22.37
21.13
19.10
19.02
17.23
14.40
13.32
13.32
15.88
14.40
19.06
65
5.96
Operating margin%
26.78
24.58
25.35
27.47
25.78
28.53
25.90
23.69
25.19
26.91
8.49
25.90
25.84
58
6.44
Net margin%
31.31
30.52
32.47
32.58
32.16
32.68
33.02
35.58
36.67
39.09
20.05
35.58
32.63
49
29.24
P/E ratio (avg)x
25.41
25.73
27.25
29.14
27.78
23.90
22.33
19.99
17.46
15.39
13.21
19.99
24.65
9
20.82
EV/EBITx
33.95
38.78
44.47
46.54
52.64
53.60
55.17
63.59
69.41
76.57
6.030
63.59
53.12
6
29.79
FCF yield (avg)%
20.09
19.48
18.05
17.57
15.45
12.46
10.87
13.82
11.44
10.52
18.05
11.44
14.64
20
13.06
FCF margin%
4.34
6.57
6.06
5.03
4.24
3.05
1.14
0.40
2.02
0.75
6.01
1.14
3.65
56
0.943
FCF / Net incomex
1.137
1.189
1.079
1.038
1.094
1.117
1.266
1.395
1.526
1.404
0.446
1.395
1.163
88
18.49
ROIC%
6.78
8.98
10.65
11.06
13.62
11.80
12.58
14.26
12.91
13.92
26.11
12.91
12.19
27
24.15
Return on equity%
13.11
14.43
14.14
12.93
10.82
13.32
14.70
12.74
14.09
14.24
23.25
14.09
13.71
12
5.33
Return on assets%
10.60
9.86
11.53
9.32
11.92
13.72
15.76
13.85
11.79
12.62
5.69
13.72
11.86
11
0.22
EPS฿
0.13
0.15
0.17
0.18
0.18
0.20
0.24
0.24
0.25
0.29
0.22
9.94%
8.00%
—
23.59
EPS growth%
17.79
15.36
18.34
21.01
21.43
23.68
22.31
21.34
20.91
21.59
4.81
21.59
21.18
10
0.16
Bookvalue per sh฿
0.53
0.61
0.67
0.67
0.76
0.87
0.85
1.01
1.16
1.22
0.18
9.89%
10.14%
—
0.42
FCF per share฿
0.25
0.28
0.29
0.32
0.30
0.30
0.29
0.27
0.30
0.28
0.35
(1.15%)
(0.07%)
—
0.23
Dividend per sh฿
0.13
0.14
0.16
0.16
0.16
0.16
0.17
0.20
0.20
0.24
0.17
8.76%
8.50%
—
5.11
Div yield (avg)%
20.07
20.81
21.57
18.73
21.26
23.54
24.05
23.64
21.88
19.40
17.07
23.54
21.41
60
7.54
Payout ratio%
5.82
7.49
10.45
9.74
8.30
7.19
6.88
6.28
5.16
5.62
12.58
6.28
7.04
9
8.007
Shares (diluted)B
6.706
7.151
6.301
6.378
5.701
5.056
5.428
4.787
4.209
3.774
8.028
(7.92%)
(6.00%)
31
7.51
Buyback yield%
11.15
10.26
9.57
10.85
10.18
11.05
11.51
10.75
10.67
8.79
13.55
10.75
10.71
30
0.157
D/E ratiox
1.001
1.058
1.247
1.233
1.329
1.435
1.526
1.715
1.724
1.917
0.440
1.715
1.382
31
2.012
Enterprise value฿B
2.643
2.322
2.099
2.254
2.001
2.188
2.060
2.217
2.020
1.916
0.924
(0.87%)
(3.68%)
52
2.056
LT debt฿B
7.983
9.219
9.356
10.22
10.97
10.63
10.73
10.70
12.19
13.69
3.957
4.53%
7.17%
21
Revenue
฿3.703B
2.48%
1.00×
Cost of revenue
฿2.243B
2.76%
1.03×
Operating expenses
฿614.0M
2.30%
0.98×
Goodwill & intangibles
17.83%
Property and equipment
15.98%