0.570
Revenue฿B
4.897
5.378
5.675
6.149
6.486
6.922
7.501
8.020
8.465
9.046
0.636
6.88%
7.03%
63
23.34
Revenue growth%
32.60
29.66
30.33
31.06
32.05
30.72
27.88
27.31
27.73
25.54
17.68
27.73
29.99
10
17.06
Gross margin%
23.33
26.27
28.32
31.09
30.56
27.96
27.83
28.95
29.72
29.40
23.05
28.95
28.63
66
20.67
Operating margin%
12.51
11.20
9.09
7.44
5.70
4.30
3.21
4.18
1.62
4.24
2.66
4.18
5.00
27
21.14
Net margin%
19.66
17.87
17.52
14.88
15.48
18.14
20.41
19.29
19.53
19.60
4.77
19.53
18.72
44
29.35
P/E ratio (avg)x
20.48
19.51
20.72
19.85
19.47
19.70
21.61
22.98
24.40
26.00
33.01
22.98
20.60
45
28.90
EV/EBITx
36.55
39.49
41.54
49.18
55.15
63.59
71.73
73.66
80.73
89.78
22.97
73.66
59.37
63
7.04
FCF yield (avg)%
20.14
21.00
20.33
20.62
19.48
20.93
22.92
24.58
23.82
25.92
14.13
23.82
20.97
64
15.58
FCF margin%
31.36
29.47
28.56
28.25
27.39
24.98
24.33
24.16
22.57
25.42
20.66
24.33
26.41
48
1.531
FCF / Net incomex
1.393
1.448
1.368
1.375
1.324
1.384
1.455
1.546
1.359
1.445
1.308
1.445
1.389
92
23.44
ROIC%
7.57
7.05
7.15
9.51
7.95
8.77
9.19
11.76
8.91
5.95
17.86
8.91
8.36
39
17.06
Return on equity%
22.86
23.98
24.43
26.22
25.15
25.61
22.71
19.94
21.61
24.24
13.57
22.71
24.11
95
21.22
Return on assets%
9.39
11.74
11.94
12.73
13.96
14.24
11.99
10.02
12.75
12.75
14.05
12.75
12.36
40
0.22
EPS฿
0.96
1.05
1.14
1.24
1.21
1.11
1.10
1.09
1.17
1.08
0.23
(2.25%)
1.10%
—
4.44
EPS growth%
19.12
18.89
20.26
18.33
20.82
18.16
20.85
19.00
20.58
19.26
21.33
19.26
19.19
5
0.11
Bookvalue per sh฿
0.16
0.16
0.15
0.17
0.17
0.17
0.16
0.17
0.18
0.19
0.59
1.86%
0.55%
—
0.69
FCF per share฿
0.28
0.29
0.29
0.24
0.24
0.21
0.20
0.19
0.19
0.20
0.32
(3.87%)
(4.15%)
—
0.57
Dividend per sh฿
0.74
0.75
0.83
0.87
0.92
0.97
0.97
1.07
1.13
1.11
0.57
3.85%
5.87%
—
14.36
Div yield (avg)%
24.10
24.97
22.73
20.96
21.50
22.75
23.92
26.29
27.24
28.08
28.31
26.29
24.01
63
13.40
Payout ratio%
2.28
0.40
0.40
2.92
0.90
1.23
1.51
1.73
2.56
4.44
18.90
1.73
1.62
24
8.763
Shares (diluted)B
11.38
12.23
13.28
13.60
15.62
16.25
18.24
20.95
21.05
24.76
9.109
9.65%
8.51%
48
21.56
Buyback yield%
13.19
12.55
10.48
13.43
15.27
15.90
14.95
12.39
14.49
13.51
9.94
14.49
13.47
73
1.482
D/E ratiox
0.743
0.769
0.788
0.761
0.723
0.790
0.796
0.795
0.713
0.746
0.340
0.790
0.765
28
2.555
Enterprise value฿B
1.108
1.168
1.242
1.220
1.117
1.044
0.951
0.937
0.897
0.839
2.554
(5.55%)
(2.90%)
17
0.897
LT debt฿B
1.616
1.520
1.561
1.724
1.672
1.648
1.661
1.648
1.625
1.848
6.116
2.02%
1.38%
30
Revenue
฿9.046B
7.03%
1.00×
Cost of revenue
฿6.332B
7.03%
1.00×
Operating expenses
฿1.551B
7.29%
1.03×
Cash and investments
16.47%
Property and equipment
14.89%