1.110
Revenue฿B
1.448
1.511
1.557
1.628
1.659
1.704
1.775
1.807
1.900
1.947
1.142
3.26%
3.58%
14
15.52
Revenue growth%
1.61
0.40
2.80
3.58
0.82
3.40
5.96
4.43
2.71
3.89
3.60
3.89
3.10
91
16.38
Gross margin%
13.02
15.14
17.69
17.38
15.82
17.46
18.46
16.86
14.86
17.77
11.28
17.46
17.12
38
9.62
Operating margin%
4.85
7.82
5.64
8.24
9.74
7.18
9.92
9.60
10.04
12.80
12.54
9.92
8.92
58
19.75
Net margin%
3.50
3.86
4.59
6.19
7.45
9.02
10.05
7.69
7.13
7.12
2.19
7.69
7.13
16
29.36
P/E ratio (avg)x
19.75
18.66
19.18
20.58
22.69
22.12
23.33
21.86
20.74
23.25
10.00
22.12
21.30
43
34.25
EV/EBITx
23.23
24.13
24.69
23.10
23.69
21.28
22.36
21.42
23.40
20.85
24.15
21.42
23.17
50
28.11
FCF yield (avg)%
18.09
16.67
13.77
11.50
10.47
9.76
11.34
10.86
8.69
11.17
15.97
10.86
11.25
44
21.73
FCF margin%
17.75
19.11
18.81
19.52
17.48
15.49
16.85
18.25
19.90
20.06
19.72
18.25
18.53
66
1.614
FCF / Net incomex
2.426
2.263
2.482
2.638
2.979
3.059
3.413
3.251
3.377
3.459
0.141
3.377
3.019
22
9.61
ROIC%
0.40
1.35
0.40
0.40
0.40
1.48
0.40
0.60
2.03
1.92
25.40
1.48
0.50
75
8.34
Return on equity%
0.59
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.31
2.42
17.14
0.40
0.40
73
29.57
Return on assets%
6.00
6.90
4.68
7.55
5.17
5.76
5.89
4.13
6.57
8.01
7.72
5.89
5.95
46
0.36
EPS฿
1.16
1.20
1.32
1.43
1.31
1.50
1.71
1.88
2.15
2.21
0.40
11.05%
7.12%
—
29.25
EPS growth%
25.72
24.00
22.59
20.72
22.94
22.77
22.61
20.24
20.50
23.39
2.89
22.61
22.69
29
1.08
Bookvalue per sh฿
1.77
2.03
2.19
2.29
2.72
2.83
2.95
3.01
2.92
3.42
0.38
4.73%
8.36%
—
1.02
FCF per share฿
1.03
1.04
1.12
1.16
1.10
1.16
1.05
1.05
0.95
0.96
0.68
(2.62%)
(1.18%)
—
0.87
Dividend per sh฿
0.84
1.00
1.00
1.09
1.26
1.23
1.48
1.65
1.72
1.92
0.84
8.75%
10.14%
—
12.19
Div yield (avg)%
31.08
28.97
29.69
28.08
27.41
25.95
25.18
27.29
25.71
23.60
18.18
25.71
27.35
47
27.57
Payout ratio%
19.98
20.26
19.56
18.75
16.83
15.77
14.42
15.95
17.33
18.13
6.95
15.95
17.73
67
532.5
Shares (diluted)M
602.1
551.5
587.9
647.0
613.9
688.6
762.1
800.7
761.1
844.9
533.8
6.60%
4.26%
64
19.52
Buyback yield%
28.05
28.25
29.95
27.84
26.53
27.84
26.28
25.77
23.02
22.04
17.35
25.77
27.18
32
0.691
D/E ratiox
0.778
0.760
0.788
0.775
0.822
0.739
0.805
0.867
0.845
0.887
0.613
0.845
0.796
69
75.59
Enterprise value฿M
280.2
302.0
279.3
304.9
344.0
314.5
324.1
340.4
351.6
360.9
373.4
0.96%
1.90%
50
0.481
LT debt฿B
1.039
1.029
0.913
0.822
0.857
0.896
0.998
0.876
0.894
0.877
0.522
0.45%
(2.29%)
87
Revenue
฿1.947B
3.58%
1.00×
Cost of revenue
฿1.017B
3.46%
0.99×
Operating expenses
฿304.9M
4.34%
1.08×
Cash and investments
18.05%
Property and equipment
16.05%