0.733
Revenue฿B
1.353
1.421
1.553
1.666
1.747
1.865
2.029
2.121
2.248
2.423
0.787
6.76%
6.46%
31
15.61
Revenue growth%
14.19
13.21
12.77
12.99
12.99
10.98
13.15
15.49
13.80
15.35
24.55
13.80
13.18
30
23.81
Gross margin%
6.74
8.41
10.84
8.95
7.62
9.71
6.89
5.42
4.47
4.59
14.16
5.42
7.25
87
16.07
Operating margin%
1.65
1.51
0.48
2.24
1.25
3.05
0.58
0.40
0.40
0.40
20.73
0.40
0.91
46
11.95
Net margin%
6.48
5.09
3.72
1.20
0.40
0.40
0.40
0.40
0.40
0.89
17.66
0.40
0.65
47
37.95
P/E ratio (avg)x
27.72
30.39
31.03
29.78
29.42
29.06
31.65
30.25
30.99
36.10
29.90
30.99
30.32
64
37.41
EV/EBITx
68.04
77.51
87.05
96.84
110.5
133.4
143.0
146.3
162.5
178.3
17.41
146.3
122.0
25
22.31
FCF yield (avg)%
8.14
5.33
3.51
2.75
4.87
6.31
5.20
3.75
4.93
3.93
21.90
4.93
4.90
15
21.07
FCF margin%
11.63
9.02
10.30
13.05
13.33
12.88
11.18
13.94
14.42
13.34
11.14
13.34
12.96
84
0.155
FCF / Net incomex
0.697
0.750
0.698
0.602
0.588
0.524
0.448
0.405
0.394
0.409
0.164
0.409
0.556
57
2.02
ROIC%
22.07
21.51
23.29
24.18
25.64
25.88
27.67
27.30
28.76
30.08
21.34
27.67
25.76
80
26.45
Return on equity%
11.70
10.31
9.70
9.09
6.10
4.76
6.98
6.20
7.02
7.42
19.10
6.98
7.22
6
20.78
Return on assets%
5.42
7.15
6.03
3.63
3.75
3.75
5.91
6.35
9.32
7.53
21.71
6.35
5.97
69
0.13
EPS฿
0.18
0.19
0.22
0.24
0.24
0.27
0.30
0.28
0.29
0.31
0.14
5.48%
6.33%
—
12.08
EPS growth%
29.02
27.23
25.44
27.17
25.23
24.20
23.88
21.71
19.88
17.75
26.46
21.71
24.72
73
0.20
Bookvalue per sh฿
0.21
0.21
0.22
0.21
0.23
0.26
0.30
0.29
0.33
0.36
0.08
9.13%
5.82%
—
0.07
FCF per share฿
0.11
0.10
0.10
0.10
0.10
0.11
0.09
0.08
0.09
0.08
0.05
(4.96%)
(3.72%)
—
0.11
Dividend per sh฿
0.05
0.06
0.07
0.07
0.08
0.09
0.11
0.11
0.11
0.11
0.16
8.56%
9.56%
—
5.71
Div yield (avg)%
14.05
17.00
19.06
18.47
16.97
15.33
16.76
14.89
12.13
9.29
4.46
14.89
16.04
45
17.91
Payout ratio%
7.94
5.67
4.14
4.12
3.32
2.06
1.13
2.62
4.20
3.70
18.17
2.62
3.91
83
3.859
Shares (diluted)B
2.860
2.953
2.620
2.593
2.683
2.682
2.553
2.296
2.519
2.531
3.886
(1.15%)
(1.73%)
90
29.80
Buyback yield%
15.79
17.61
18.86
16.77
18.00
15.12
15.22
14.48
17.19
20.00
18.87
15.22
16.98
47
0.513
D/E ratiox
2.847
2.923
3.111
3.429
4.112
4.560
5.063
4.987
5.593
6.099
1.259
5.063
4.336
57
1.133
Enterprise value฿B
2.019
1.849
1.984
2.196
2.078
2.343
2.241
2.163
2.193
2.380
1.632
2.76%
2.82%
19
1.100
LT debt฿B
1.905
1.765
1.601
1.482
1.619
1.484
1.409
1.469
1.407
1.229
0.773
(5.36%)
(3.68%)
72
Revenue
฿2.423B
6.46%
1.00×
Cost of revenue
฿1.306B
6.13%
0.97×
Operating expenses
฿484.4M
6.64%
1.02×
Property and equipment
18.03%