0.980
Revenue฿B
0.654
0.696
0.748
0.777
0.829
0.867
0.908
0.936
0.974
1.045
1.097
4.74%
5.40%
38
28.59
Revenue growth%
24.56
27.49
25.63
27.56
30.51
29.13
31.67
34.35
32.55
30.61
15.70
31.67
29.82
65
19.39
Gross margin%
28.94
27.51
27.04
29.71
28.02
29.45
32.41
29.50
29.47
28.82
17.67
29.47
29.20
90
10.24
Operating margin%
7.12
4.88
7.19
4.58
3.92
4.14
2.85
5.14
5.52
3.83
7.86
4.14
4.73
17
14.69
Net margin%
12.71
14.48
14.29
16.69
13.97
15.80
17.58
15.25
14.41
14.17
8.55
15.25
14.44
43
9.970
P/E ratio (avg)x
17.15
16.07
16.94
17.11
15.50
14.18
14.12
14.71
13.41
14.44
20.09
14.18
15.10
71
19.45
EV/EBITx
16.24
18.45
18.81
21.49
21.59
23.61
25.36
24.63
27.10
25.05
29.46
25.05
22.60
91
13.05
FCF yield (avg)%
21.93
24.19
24.20
21.63
21.24
20.01
21.78
22.48
24.03
24.22
8.35
22.48
22.20
85
2.54
FCF margin%
16.88
16.93
17.79
17.17
16.34
19.20
16.65
19.32
16.89
15.09
14.43
16.89
16.91
73
0.639
FCF / Net incomex
0.768
0.717
0.681
0.657
0.644
0.561
0.488
0.529
0.490
0.505
0.162
0.505
0.602
50
14.73
ROIC%
21.89
22.67
24.21
22.14
24.44
23.89
25.07
24.44
26.76
28.16
20.21
25.07
24.32
33
13.71
Return on equity%
22.59
20.39
20.26
19.80
19.89
20.58
20.43
21.60
21.96
20.43
18.36
20.58
20.43
92
16.12
Return on assets%
8.34
6.12
7.20
9.61
9.79
9.32
11.78
14.49
13.14
14.94
5.89
13.14
9.70
15
0.13
EPS฿
0.36
0.40
0.45
0.50
0.48
0.52
0.60
0.63
0.69
0.65
0.13
6.15%
5.71%
—
27.32
EPS growth%
7.06
6.89
9.37
10.45
11.61
9.95
11.48
12.44
9.75
12.37
21.54
11.48
10.20
6
0.30
Bookvalue per sh฿
0.18
0.19
0.17
0.14
0.14
0.15
0.14
0.12
0.13
0.12
0.33
(2.62%)
(4.85%)
—
0.09
FCF per share฿
0.46
0.46
0.51
0.56
0.61
0.56
0.56
0.61
0.59
0.53
0.39
(2.80%)
1.62%
—
0.52
Dividend per sh฿
0.76
0.88
1.05
1.06
1.23
1.23
1.28
1.24
1.34
1.41
0.21
2.74%
7.66%
—
29.29
Div yield (avg)%
17.84
18.79
19.84
21.89
22.97
22.08
23.15
22.75
20.67
21.48
18.39
22.08
21.68
6
8.77
Payout ratio%
20.06
17.45
15.82
15.88
14.57
11.64
9.77
8.01
7.17
8.84
27.28
8.84
13.11
11
756.9
Shares (diluted)M
474.6
419.9
362.9
353.6
313.9
270.3
245.1
243.1
211.8
185.4
751.6
(10.00%)
(10.11%)
34
15.01
Buyback yield%
7.40
5.20
5.89
5.85
3.50
5.60
7.82
10.15
12.23
9.58
10.83
9.58
6.64
90
1.299
D/E ratiox
0.872
0.909
1.011
1.123
1.199
1.208
1.347
1.301
1.415
1.416
0.983
1.347
1.204
66
1,199
Enterprise value฿M
850.8
807.9
878.6
891.2
845.7
769.6
790.5
882.3
826.6
818.3
680.9
(0.66%)
(0.47%)
47
550.1
LT debt฿M
809.8
741.2
751.3
829.1
777.2
707.9
645.9
713.6
754.1
822.4
648.5
1.14%
0.31%
80
Revenue
฿1.045B
5.40%
1.00×
Cost of revenue
฿617.5M
5.20%
0.98×
Operating expenses
฿183.6M
5.67%
1.03×
Property and equipment
15.16%