6.692
Revenue฿B
6.469
6.835
7.257
7.879
8.253
8.582
8.992
9.655
10.05
10.60
6.946
5.13%
5.75%
27
19.40
Revenue growth%
24.68
22.22
19.79
21.00
18.60
16.98
15.64
15.54
15.69
13.35
14.28
15.64
17.79
68
6.13
Gross margin%
16.48
14.22
12.61
10.81
12.93
14.52
13.47
11.08
11.61
8.97
28.17
11.61
12.77
42
17.51
Operating margin%
18.05
20.70
18.10
16.26
16.69
16.56
18.46
20.45
18.25
15.51
18.62
18.25
18.08
21
25.93
Net margin%
6.05
4.61
1.77
4.27
4.42
3.05
1.39
2.82
0.54
2.52
11.21
2.52
2.94
53
19.97
P/E ratio (avg)x
26.01
27.45
24.98
25.64
22.39
22.05
22.12
21.07
22.62
20.73
33.21
22.05
22.50
23
18.41
EV/EBITx
8.913
9.221
8.372
9.250
8.665
9.692
10.25
9.903
9.504
10.18
6.824
9.903
9.377
7
10.60
FCF yield (avg)%
19.90
21.86
21.23
21.27
22.39
21.64
18.72
17.49
16.50
14.29
21.85
17.49
20.57
50
12.53
FCF margin%
25.07
26.24
23.68
23.32
22.90
22.23
21.57
23.68
25.19
25.25
3.64
23.68
23.68
5
1.179
FCF / Net incomex
0.612
0.567
0.498
0.483
0.418
0.437
0.455
0.439
0.386
0.356
1.168
0.437
0.447
47
29.97
ROIC%
19.31
16.31
18.52
16.53
15.21
15.38
16.96
14.82
12.00
10.71
4.64
14.82
15.85
52
25.20
Return on equity%
31.66
30.56
32.71
35.32
34.35
31.37
29.71
27.35
25.33
25.60
11.64
27.35
30.97
11
28.99
Return on assets%
7.11
9.60
6.60
4.17
3.62
5.30
5.04
5.45
5.80
5.96
25.39
5.45
5.63
70
3.52
EPS฿
2.48
2.81
2.74
2.86
2.80
2.93
2.85
3.09
2.82
2.92
3.83
0.83%
2.88%
—
19.98
EPS growth%
24.98
24.38
25.26
26.84
25.67
24.31
27.06
26.71
26.13
25.12
20.12
26.13
25.46
8
1.15
Bookvalue per sh฿
2.60
2.57
2.69
2.76
2.84
3.28
3.06
3.19
3.24
3.04
3.43
1.42%
1.51%
—
0.81
FCF per share฿
1.24
1.25
1.28
1.24
1.26
1.27
1.24
1.12
1.10
1.01
4.21
(4.33%)
(2.30%)
—
3.47
Dividend per sh฿
2.10
2.18
2.28
2.30
2.18
1.98
1.98
1.79
1.85
1.87
3.14
(3.03%)
(0.02%)
—
24.93
Div yield (avg)%
17.87
17.27
19.91
19.54
17.26
15.64
12.78
12.73
11.13
9.08
7.57
12.73
16.45
56
11.85
Payout ratio%
11.38
10.48
12.44
10.17
9.07
11.95
11.47
11.72
14.62
11.65
23.24
11.72
11.56
12
438.1
Shares (diluted)M
537.3
565.6
630.4
695.1
779.4
772.6
767.1
808.1
868.3
885.4
444.1
2.58%
6.28%
46
5.28
Buyback yield%
14.20
12.95
11.51
13.59
15.10
13.93
12.78
10.05
10.81
7.87
27.68
10.81
12.87
46
1.321
D/E ratiox
0.936
0.897
0.877
0.897
0.846
0.851
0.959
0.942
0.987
1.159
1.115
0.959
0.917
38
3.787
Enterprise value฿B
3.801
3.673
3.720
3.503
3.054
2.876
2.698
2.879
3.099
3.349
5.727
1.86%
(1.84%)
48
0.992
LT debt฿B
2.840
3.222
3.482
3.487
4.097
4.273
4.901
5.579
6.431
7.344
8.964
12.38%
11.22%
75
Revenue
฿10.60B
5.75%
1.00×
Cost of revenue
฿6.432B
5.68%
0.99×
Operating expenses
฿2.373B
6.01%
1.02×
Property and equipment
15.54%