0.554
Revenue฿B
0.943
0.993
1.047
1.107
1.144
1.203
1.254
1.285
1.364
0.609
0.635
4.26%
4.34%
63
15.85
Revenue growth%
3.97
2.97
2.95
4.59
6.06
3.60
1.16
2.52
0.77
20.42
10.57
2.52
2.96
47
28.12
Gross margin%
15.44
17.77
19.14
16.75
14.80
15.27
12.45
10.21
11.73
23.92
12.93
12.45
15.35
30
7.55
Operating margin%
13.38
14.04
14.49
15.70
12.93
15.03
16.35
14.11
17.10
19.56
21.20
15.03
14.30
35
17.80
Net margin%
4.67
4.58
5.57
4.80
2.85
1.53
0.40
0.56
0.40
20.41
25.16
0.56
3.60
10
22.55
P/E ratio (avg)x
33.61
32.45
28.13
26.83
25.42
27.95
29.97
29.35
25.73
17.23
37.28
27.95
28.74
9
10.40
EV/EBITx
14.53
15.91
14.85
14.29
13.44
13.86
13.77
12.77
11.76
14.89
18.96
13.44
13.93
31
25.57
FCF yield (avg)%
25.04
23.47
21.74
23.03
23.21
24.86
23.84
24.33
22.12
19.71
4.44
23.84
23.65
82
25.20
FCF margin%
0.40
0.40
2.13
1.37
0.40
1.95
0.40
0.40
2.53
12.00
11.04
0.40
0.40
61
1.341
FCF / Net incomex
1.670
1.950
2.214
2.290
2.233
2.457
2.823
3.028
3.303
1.347
0.289
2.823
2.262
60
28.22
ROIC%
16.38
15.37
17.29
16.41
18.64
21.19
18.29
17.87
16.14
15.43
11.72
18.29
17.58
79
16.16
Return on equity%
16.69
15.43
13.79
11.51
10.87
8.11
8.09
5.29
2.85
26.17
17.36
8.09
11.19
31
13.97
Return on assets%
32.17
32.55
30.96
29.02
29.15
31.45
30.21
27.73
30.46
5.06
14.91
30.21
30.71
60
0.30
EPS฿
0.54
0.58
0.56
0.56
0.62
0.55
0.59
0.55
0.57
0.33
0.35
0.32%
0.29%
—
20.74
EPS growth%
5.47
3.72
5.89
3.32
5.80
4.47
2.44
2.29
2.43
3.92
24.31
2.44
4.09
23
0.87
Bookvalue per sh฿
0.95
1.00
0.96
1.04
1.12
1.08
0.95
0.87
0.79
0.37
0.69
(5.32%)
(2.93%)
—
0.45
FCF per share฿
0.54
0.52
0.55
0.62
0.66
0.69
0.79
0.90
1.03
1.22
0.37
10.88%
7.48%
—
0.35
Dividend per sh฿
0.21
0.20
0.21
0.22
0.21
0.22
0.20
0.20
0.17
1.47
0.89
(4.90%)
(0.61%)
—
26.97
Div yield (avg)%
10.20
10.45
12.59
11.72
12.59
13.48
13.34
14.16
15.36
8.82
16.68
13.48
12.59
8
27.34
Payout ratio%
14.20
11.48
13.48
14.67
12.22
9.66
10.26
9.58
11.86
15.63
10.14
10.26
12.04
60
0.808
Shares (diluted)B
1.353
1.276
1.308
1.479
1.517
1.431
1.394
1.391
1.323
0.836
0.832
(2.20%)
1.22%
91
20.41
Buyback yield%
0.40
1.34
0.44
0.53
2.95
3.77
2.45
1.16
0.40
24.36
18.77
2.45
0.85
71
0.338
D/E ratiox
1.293
1.132
1.136
1.164
1.273
1.384
1.291
1.153
1.148
0.315
1.576
1.273
1.219
16
0.996
Enterprise value฿B
1.656
1.573
1.774
1.855
2.082
2.237
2.611
2.861
3.168
1.130
0.491
11.29%
8.51%
83
0.402
LT debt฿B
1.074
1.227
1.258
1.145
1.202
1.354
1.532
1.512
1.468
1.270
0.937
5.10%
2.16%
89
Revenue
฿1.364B
4.34%
1.00×
Cost of revenue
฿681.5M
3.98%
0.97×
Operating expenses
฿341.3M
4.81%
1.05×
Property and equipment
14.86%