0.332
Revenue฿B
1.776
1.843
1.896
1.965
2.008
2.100
2.184
2.295
2.378
2.457
0.371
4.12%
3.61%
39
23.46
Revenue growth%
9.41
10.01
11.08
10.59
13.03
13.98
11.05
13.91
12.50
14.95
26.61
13.91
11.79
44
8.67
Gross margin%
21.86
23.55
24.82
26.74
26.54
28.00
30.43
32.79
30.80
29.21
10.60
30.43
27.37
33
28.56
Operating margin%
22.15
22.93
25.29
23.84
23.23
22.05
21.36
22.64
24.21
23.77
15.35
22.64
23.08
65
28.97
Net margin%
20.22
17.30
18.35
18.51
18.87
18.82
20.65
18.54
20.27
22.17
16.29
20.27
18.84
15
11.09
P/E ratio (avg)x
8.231
8.763
10.28
10.71
11.60
13.02
15.11
17.84
19.98
23.11
16.59
17.84
12.31
37
21.47
EV/EBITx
23.45
28.06
31.48
31.91
35.96
34.87
41.78
47.15
47.27
48.72
27.98
47.15
35.41
16
25.55
FCF yield (avg)%
23.66
22.85
25.15
25.13
26.67
26.64
28.17
31.16
30.73
31.28
13.89
30.73
26.66
77
7.71
FCF margin%
12.11
14.89
15.28
12.76
13.78
11.84
13.47
12.74
15.59
14.79
20.27
13.47
13.62
57
0.712
FCF / Net incomex
2.116
2.251
2.308
2.557
2.766
3.295
3.699
4.065
4.374
4.861
1.270
4.065
3.030
35
9.44
ROIC%
14.85
15.40
12.58
15.52
15.78
16.17
16.72
19.66
19.30
19.78
15.39
19.30
15.98
91
29.66
Return on equity%
11.67
9.58
8.33
10.58
8.38
9.75
11.24
9.89
8.43
10.48
19.07
9.89
9.82
21
22.91
Return on assets%
13.04
13.71
11.53
12.21
10.07
12.27
10.94
13.59
11.17
14.02
29.70
12.27
12.24
53
0.12
EPS฿
0.98
1.07
1.26
1.25
1.44
1.38
1.39
1.38
1.51
1.65
0.13
2.75%
6.43%
—
17.05
EPS growth%
13.94
11.03
12.77
14.17
14.46
15.09
14.47
12.07
12.77
9.77
17.16
12.77
13.36
6
0.09
Bookvalue per sh฿
0.20
0.19
0.20
0.19
0.17
0.17
0.15
0.14
0.13
0.14
0.41
(4.01%)
(2.82%)
—
0.23
FCF per share฿
0.53
0.58
0.66
0.63
0.70
0.71
0.80
0.84
0.91
1.01
0.37
7.71%
7.60%
—
0.56
Dividend per sh฿
0.44
0.41
0.43
0.41
0.41
0.36
0.37
0.33
0.35
0.32
0.32
(5.01%)
(3.67%)
—
18.21
Div yield (avg)%
27.59
26.28
26.30
26.47
24.60
22.32
23.89
23.54
24.77
23.60
3.34
23.60
24.69
30
28.89
Payout ratio%
25.56
26.12
24.00
25.03
24.90
25.05
27.41
25.48
24.76
25.49
24.20
25.48
25.26
46
2.164
Shares (diluted)B
1.999
1.770
1.784
1.891
1.990
1.730
1.535
1.560
1.531
1.511
2.187
(5.36%)
(1.94%)
86
17.47
Buyback yield%
14.02
16.83
19.12
17.84
17.49
19.72
17.93
19.42
19.80
18.77
9.58
19.42
18.35
42
1.033
D/E ratiox
1.081
1.179
1.119
0.985
1.078
1.169
1.197
1.192
1.224
1.274
1.179
1.197
1.174
32
1.038
Enterprise value฿B
0.258
0.277
0.311
0.287
0.308
0.347
0.341
0.333
0.312
0.293
1.674
(0.98%)
1.41%
35
1.960
LT debt฿B
2.598
2.743
3.219
3.272
3.327
3.733
4.117
4.319
4.860
5.596
0.124
10.96%
9.46%
38
Revenue
฿2.457B
3.61%
1.00×
Cost of revenue
฿1.201B
3.55%
0.99×
Operating expenses
฿614.0M
3.84%
1.02×
Property and equipment
17.59%