0.571
Revenue฿B
2.183
2.287
2.469
2.684
2.838
2.975
3.198
3.452
3.719
3.924
0.624
6.70%
6.78%
71
7.59
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
2.98
0.40
1.06
2.06
23.98
1.06
0.40
28
28.56
Gross margin%
15.58
15.83
15.21
15.96
15.49
17.98
16.03
13.63
15.25
14.38
13.95
15.25
15.54
82
20.00
Operating margin%
25.28
26.37
27.57
27.85
30.29
29.45
32.12
31.70
32.48
29.94
3.59
31.70
29.70
57
21.51
Net margin%
22.14
22.57
21.06
19.83
22.12
24.00
25.95
24.79
23.27
26.13
25.37
24.79
22.92
14
6.970
P/E ratio (avg)x
24.45
24.54
24.26
22.85
21.55
20.40
22.81
21.96
20.68
22.78
27.38
21.96
22.80
31
27.76
EV/EBITx
36.61
39.72
39.61
47.62
53.57
54.08
59.95
58.91
64.92
74.81
27.37
59.95
53.82
49
24.80
FCF yield (avg)%
15.24
16.30
17.53
19.36
17.65
18.37
19.52
20.12
21.08
23.37
28.84
20.12
18.87
84
11.46
FCF margin%
22.08
23.26
23.87
21.25
19.68
21.44
23.97
21.97
20.79
21.80
6.75
21.80
21.89
39
1.433
FCF / Net incomex
0.369
0.346
0.362
0.333
0.295
0.317
0.276
0.235
0.224
0.236
1.207
0.236
0.306
24
15.23
ROIC%
5.19
5.67
3.49
0.61
2.99
2.48
0.40
1.93
1.34
2.81
18.93
1.93
2.64
80
12.19
Return on equity%
15.42
16.02
13.15
12.03
13.78
15.12
12.58
12.04
10.91
8.76
4.85
12.04
12.86
90
7.30
Return on assets%
5.56
4.17
6.06
7.67
7.80
9.03
7.42
6.78
5.97
8.34
21.90
7.42
7.10
93
0.52
EPS฿
0.37
0.40
0.38
0.32
0.29
0.28
0.28
0.29
0.25
0.25
0.55
(2.68%)
(5.14%)
—
23.02
EPS growth%
12.03
11.61
13.90
12.15
14.01
13.34
11.63
9.26
9.51
9.16
14.24
9.51
11.83
22
0.19
Bookvalue per sh฿
0.58
0.70
0.81
0.96
1.07
1.11
1.29
1.33
1.61
1.91
0.25
12.20%
13.17%
—
0.41
FCF per share฿
0.39
0.42
0.49
0.47
0.55
0.53
0.54
0.59
0.59
0.61
0.13
2.08%
4.53%
—
0.53
Dividend per sh฿
0.53
0.57
0.59
0.57
0.60
0.66
0.71
0.68
0.69
0.66
0.48
2.09%
1.65%
—
24.19
Div yield (avg)%
21.22
19.35
18.69
17.08
15.41
14.88
17.68
15.68
17.90
16.19
23.81
16.19
17.38
51
18.21
Payout ratio%
0.40
0.40
0.40
1.50
0.47
0.40
0.40
2.15
1.83
4.08
11.80
1.83
0.44
8
1.644
Shares (diluted)B
2.990
3.499
3.439
3.823
3.947
3.937
4.247
4.719
5.048
5.801
1.685
8.00%
8.66%
56
27.74
Buyback yield%
20.54
20.13
17.32
14.34
15.62
16.21
17.40
14.90
16.00
16.61
5.57
16.21
16.41
57
0.522
D/E ratiox
0.287
0.294
0.316
0.289
0.270
0.240
0.241
0.248
0.213
0.215
0.719
0.240
0.259
26
1.473
Enterprise value฿B
3.498
3.473
3.836
4.378
4.876
4.985
4.713
4.707
4.942
5.174
0.443
1.20%
4.83%
14
0.908
LT debt฿B
0.169
0.180
0.174
0.172
0.195
0.209
0.195
0.207
0.197
0.206
2.600
1.03%
2.36%
55
Revenue
฿3.924B
6.78%
1.00×
Cost of revenue
฿2.462B
6.59%
0.98×
Operating expenses
฿671.1M
7.08%
1.03×
Property and equipment
17.87%