3.749
Revenue฿B
6.201
6.280
6.306
6.346
6.657
6.708
7.045
7.244
7.371
7.556
4.137
2.57%
2.31%
50
13.58
Revenue growth%
19.30
19.29
16.71
15.30
16.63
15.16
16.20
16.69
15.85
14.08
16.96
15.85
16.42
14
19.62
Gross margin%
28.45
28.05
29.46
31.37
31.18
33.82
33.32
31.67
34.49
32.29
29.05
33.32
31.52
58
24.72
Operating margin%
27.01
26.19
24.76
22.84
20.97
21.23
19.59
22.56
23.50
23.73
28.11
22.56
23.17
42
26.44
Net margin%
3.30
1.30
2.07
3.12
5.02
5.29
2.46
2.97
2.46
3.45
19.66
2.97
3.04
92
11.76
P/E ratio (avg)x
35.78
39.57
40.65
40.70
39.92
38.31
45.27
52.27
59.49
60.91
23.11
52.27
40.68
44
6.740
EV/EBITx
12.26
12.70
12.63
13.06
13.73
12.83
11.18
10.26
8.857
9.499
21.60
10.26
12.44
19
15.48
FCF yield (avg)%
15.42
13.20
12.72
13.60
15.54
17.80
16.11
16.60
17.42
19.21
27.32
17.42
15.83
21
17.75
FCF margin%
10.43
10.07
13.04
14.41
12.05
11.25
8.50
8.52
7.26
10.21
26.77
8.52
10.32
66
1.689
FCF / Net incomex
1.606
1.688
1.826
1.971
1.940
2.146
2.479
2.788
3.082
2.940
0.207
2.788
2.059
78
14.58
ROIC%
9.71
12.34
14.54
13.29
15.19
14.01
12.50
11.04
12.18
13.55
25.11
12.50
12.90
86
17.48
Return on equity%
26.60
26.14
26.40
24.48
25.17
23.59
25.87
23.65
23.97
21.53
24.61
23.65
24.82
10
26.83
Return on assets%
1.87
2.27
1.95
3.14
1.76
0.40
2.47
0.60
0.48
2.37
3.84
0.60
1.91
45
0.25
EPS฿
1.23
1.38
1.41
1.38
1.56
1.57
1.64
1.72
1.68
1.56
0.27
—
3.61%
—
22.72
EPS growth%
14.24
13.12
13.13
11.31
11.73
10.36
11.14
12.92
11.66
12.24
27.00
11.66
11.99
52
0.73
Bookvalue per sh฿
0.98
1.00
1.10
1.19
1.26
1.29
1.40
1.55
1.60
1.51
0.23
3.75%
3.90%
—
1.05
FCF per share฿
0.77
0.76
0.65
0.65
0.69
0.72
0.70
0.62
0.64
0.58
0.20
(3.37%)
(2.08%)
—
0.56
Dividend per sh฿
0.35
0.36
0.32
0.33
0.34
0.36
0.34
0.32
0.32
0.30
0.82
(2.76%)
(1.45%)
—
27.76
Div yield (avg)%
0.95
1.63
1.28
0.40
0.40
0.40
1.07
0.40
0.40
0.40
11.45
0.40
0.40
80
10.34
Payout ratio%
15.67
13.09
14.15
17.03
15.15
14.92
17.44
17.06
18.74
15.95
3.10
17.06
15.81
38
4.578
Shares (diluted)B
5.079
4.818
4.915
4.620
4.759
4.384
4.495
4.100
3.568
3.439
4.582
(6.29%)
(3.22%)
84
27.88
Buyback yield%
31.32
33.94
31.65
31.78
30.67
28.80
30.12
28.03
26.85
28.28
19.88
28.28
30.40
57
0.243
D/E ratiox
0.093
0.085
0.077
0.075
0.069
0.066
0.071
0.071
0.076
0.072
1.382
0.071
0.073
87
8.030
Enterprise value฿B
3.772
3.928
3.889
3.774
4.307
4.215
4.048
3.911
3.761
4.192
7.598
(0.54%)
1.10%
88
4.070
LT debt฿B
4.602
5.398
5.456
5.827
6.144
5.997
5.717
6.733
7.288
7.672
4.109
4.54%
5.24%
16
Revenue
฿7.556B
2.31%
1.00×
Cost of revenue
฿5.076B
2.13%
0.98×
Operating expenses
฿1.002B
3.05%
1.07×
Property and equipment
15.55%