0.182
Revenue฿B
0.945
0.968
0.967
0.970
1.009
1.013
1.049
1.089
1.130
1.141
0.195
2.48%
1.93%
26
25.18
Revenue growth%
2.99
4.99
7.55
6.89
8.88
6.01
7.75
6.44
8.46
5.94
15.46
6.44
6.67
92
26.02
Gross margin%
12.29
10.78
12.36
13.79
12.71
11.04
12.65
13.28
12.63
12.93
11.12
12.65
12.64
61
4.98
Operating margin%
3.94
5.67
4.65
5.17
2.99
0.93
0.43
0.40
2.75
4.16
26.94
0.93
3.46
73
2.10
Net margin%
9.26
11.65
13.95
14.57
13.96
14.83
13.21
15.52
16.00
14.41
23.23
14.83
14.19
32
24.29
P/E ratio (avg)x
22.60
26.47
30.58
33.45
37.31
38.24
39.20
40.83
45.78
44.46
22.96
40.83
37.77
6
25.47
EV/EBITx
17.42
19.95
21.23
24.07
25.08
25.61
26.67
26.36
31.69
32.51
11.37
26.67
25.34
73
29.15
FCF yield (avg)%
8.19
5.96
8.90
6.29
6.16
3.56
5.13
7.97
7.85
7.48
28.60
7.48
6.88
43
14.03
FCF margin%
20.27
17.91
16.37
17.69
17.97
20.28
20.72
17.94
20.56
20.82
21.69
20.56
19.12
31
0.668
FCF / Net incomex
1.741
2.001
1.970
1.977
2.024
2.372
2.601
2.879
3.378
3.775
1.055
2.879
2.198
7
4.03
ROIC%
22.53
19.86
20.92
18.24
16.30
14.43
13.06
10.36
11.93
13.21
17.14
13.06
15.36
85
5.56
Return on equity%
17.89
18.38
16.18
18.47
19.23
16.62
17.85
19.77
20.71
18.53
8.74
18.53
18.43
43
25.06
Return on assets%
13.92
11.10
12.86
11.95
10.53
9.63
10.07
10.13
13.00
14.84
23.10
10.13
11.53
48
0.15
EPS฿
0.65
0.66
0.77
0.84
0.98
0.98
0.95
1.05
1.16
1.29
0.16
5.60%
7.32%
—
22.71
EPS growth%
10.45
7.55
9.56
11.72
10.33
8.10
7.65
6.11
3.23
2.97
27.83
6.11
7.87
88
0.37
Bookvalue per sh฿
0.73
0.67
0.72
0.75
0.68
0.70
0.70
0.66
0.71
0.75
0.12
1.94%
0.04%
—
0.65
FCF per share฿
0.86
0.97
1.01
1.19
1.43
1.52
1.59
1.58
1.76
1.73
0.18
3.86%
7.14%
—
0.26
Dividend per sh฿
0.95
1.08
1.05
1.07
1.09
1.18
1.14
1.19
1.25
1.41
0.48
5.24%
3.72%
—
7.18
Div yield (avg)%
12.81
15.53
17.11
15.91
16.08
17.59
16.27
19.15
20.86
23.02
26.46
19.15
16.69
13
24.57
Payout ratio%
24.74
23.34
25.49
24.37
22.37
19.51
22.40
22.69
20.41
18.03
5.93
20.41
22.54
60
0.768
Shares (diluted)B
0.875
0.958
0.984
1.007
1.079
1.069
1.099
1.126
1.129
1.076
0.737
(0.06%)
2.66%
29
29.26
Buyback yield%
4.02
6.24
7.15
6.19
6.84
9.79
10.19
10.86
9.68
9.52
22.32
9.79
8.33
57
1.633
D/E ratiox
0.701
0.639
0.632
0.535
0.500
0.533
0.487
0.476
0.428
0.439
1.790
0.476
0.517
62
686.4
Enterprise value฿M
495.9
438.9
398.8
377.3
325.7
317.2
324.2
307.6
309.0
278.0
269.1
(3.12%)
(4.99%)
89
392.5
LT debt฿M
342.6
374.9
332.5
301.6
325.3
285.9
285.7
296.2
290.6
292.5
660.3
(2.10%)
(2.45%)
46
Revenue
฿1.141B
1.93%
1.00×
Cost of revenue
฿725.7M
2.07%
1.01×
Operating expenses
฿207.3M
1.51%
0.96×
Property and equipment
16.17%
Cash and investments
16.03%