0.125
Revenue฿B
0.533
0.566
0.606
0.648
0.695
0.761
0.828
0.907
0.983
1.054
0.128
8.67%
7.94%
56
19.86
Revenue growth%
3.75
5.83
4.47
2.88
0.88
2.88
4.10
2.50
0.40
1.03
16.85
2.50
2.88
35
8.57
Gross margin%
16.54
14.45
11.79
11.33
8.76
6.02
6.35
7.29
8.88
9.37
2.48
7.29
9.13
55
17.10
Operating margin%
18.27
21.21
19.43
17.40
17.51
20.04
17.79
16.36
13.79
12.15
14.19
16.36
17.65
13
10.75
Net margin%
9.78
12.38
14.90
14.46
11.91
10.81
9.38
11.55
9.83
8.29
17.10
9.83
11.18
56
22.83
P/E ratio (avg)x
33.08
35.59
39.75
39.55
44.48
49.75
54.44
54.56
62.46
69.17
17.35
54.56
47.12
66
16.89
EV/EBITx
27.89
26.70
25.33
22.19
22.92
24.45
25.21
25.43
26.10
23.92
10.17
25.21
25.27
15
7.05
FCF yield (avg)%
8.98
9.70
7.92
5.60
6.04
4.58
3.72
3.14
1.40
1.19
4.33
3.14
5.09
15
29.60
FCF margin%
15.67
15.99
17.91
15.09
13.12
12.10
11.93
11.81
14.34
16.22
8.15
12.10
14.72
48
1.312
FCF / Net incomex
1.702
1.616
1.837
1.971
2.256
2.219
2.501
2.710
3.000
3.379
0.824
2.710
2.237
45
27.46
ROIC%
24.60
22.24
19.69
19.75
20.17
20.83
22.26
19.54
17.80
17.34
25.42
19.54
19.96
80
13.20
Return on equity%
17.85
18.11
16.14
13.91
13.43
11.67
14.07
12.65
11.09
9.26
12.79
11.67
13.67
89
8.49
Return on assets%
9.27
8.89
10.65
11.98
12.05
14.90
14.28
16.21
15.51
15.83
13.75
15.51
13.16
95
0.82
EPS฿
0.25
0.25
0.29
0.28
0.31
0.33
0.32
0.34
0.33
0.37
0.87
3.69%
4.07%
—
29.82
EPS growth%
18.36
16.34
17.48
19.28
17.70
20.21
18.60
20.00
21.90
20.25
16.77
20.21
18.94
37
0.63
Bookvalue per sh฿
0.41
0.41
0.40
0.44
0.47
0.47
0.50
0.52
0.53
0.57
0.18
4.16%
4.70%
—
0.20
FCF per share฿
1.11
1.27
1.39
1.47
1.69
1.87
1.79
1.87
1.78
2.12
0.50
4.56%
6.61%
—
0.75
Dividend per sh฿
0.28
0.25
0.26
0.28
0.24
0.25
0.25
0.26
0.25
0.24
0.20
0.02%
(3.05%)
—
27.10
Div yield (avg)%
1.83
3.00
3.26
1.21
3.74
3.12
0.40
0.40
0.40
0.40
17.49
0.40
1.52
72
5.49
Payout ratio%
6.10
3.83
1.67
0.40
1.80
2.37
4.76
5.61
3.28
2.51
4.19
3.28
2.90
16
539.8
Shares (diluted)M
676.2
727.0
679.9
734.3
756.9
735.1
748.8
739.1
676.7
715.8
528.8
(1.11%)
1.77%
33
21.33
Buyback yield%
5.57
7.03
8.87
8.93
8.73
7.14
8.52
6.11
3.46
2.97
17.87
6.11
7.09
30
1.194
D/E ratiox
1.738
1.731
1.942
2.311
2.314
2.305
2.421
2.865
3.031
3.062
1.235
2.865
2.312
79
0.125
Enterprise value฿B
0.812
0.836
0.805
0.863
0.952
0.906
1.062
1.215
1.334
1.413
0.703
8.23%
7.38%
61
525.6
LT debt฿M
196.4
206.7
202.5
206.0
190.9
182.2
179.2
154.3
153.1
133.9
185.9
(6.86%)
(3.71%)
37
Revenue
฿1.054B
7.94%
1.00×
Cost of revenue
฿586.7M
7.56%
0.97×
Operating expenses
฿149.6M
8.94%
1.10×
Property and equipment
16.07%