1.785
Revenue฿B
0.758
0.836
0.901
0.963
1.026
1.100
1.188
1.276
1.374
1.516
1.893
8.12%
7.86%
54
25.26
Revenue growth%
21.40
20.60
21.01
18.88
21.30
23.98
25.14
23.82
26.50
25.18
21.57
25.14
22.61
35
24.59
Gross margin%
8.34
7.98
5.47
4.78
6.78
6.73
7.03
4.27
3.77
4.39
10.60
4.39
6.10
52
5.93
Operating margin%
15.91
18.19
19.99
21.10
21.63
23.67
22.49
22.76
22.65
20.35
7.27
22.65
21.36
55
8.19
Net margin%
26.90
23.94
26.25
24.48
26.28
27.32
27.99
25.74
28.13
29.33
7.64
27.99
26.59
11
37.82
P/E ratio (avg)x
28.84
27.52
27.84
24.44
23.58
24.39
24.23
21.94
20.09
20.68
26.10
21.94
24.31
67
14.92
EV/EBITx
31.15
33.48
30.98
27.57
25.77
26.35
22.97
25.30
23.05
22.56
17.12
23.05
26.06
46
18.32
FCF yield (avg)%
23.34
26.31
27.19
26.06
28.89
27.74
26.01
23.69
22.71
24.37
20.30
24.37
26.04
72
12.62
FCF margin%
20.26
21.69
24.39
27.28
27.10
29.03
28.74
26.87
27.61
28.83
5.69
28.74
27.19
22
1.118
FCF / Net incomex
1.679
1.869
1.913
1.891
1.795
2.034
1.917
1.795
2.016
2.300
0.930
2.016
1.902
58
8.04
ROIC%
16.55
16.50
17.42
18.58
20.01
20.32
18.96
17.27
14.98
12.79
10.30
17.27
17.35
11
29.52
Return on equity%
6.30
5.99
4.16
3.99
4.89
2.23
3.30
2.02
3.14
6.07
22.01
3.14
4.07
87
4.67
Return on assets%
4.12
1.75
2.64
0.40
0.40
1.15
0.40
2.55
0.40
0.40
9.95
0.40
0.77
20
0.17
EPS฿
0.19
0.17
0.15
0.14
0.15
0.15
0.16
0.14
0.13
0.12
0.19
(3.34%)
(5.17%)
—
5.58
EPS growth%
9.74
12.11
11.48
9.74
10.11
9.55
7.64
6.12
4.80
2.24
25.06
6.12
9.64
5
0.19
Bookvalue per sh฿
0.32
0.30
0.28
0.27
0.26
0.24
0.23
0.22
0.25
0.27
0.13
1.10%
(2.22%)
—
0.51
FCF per share฿
0.43
0.44
0.50
0.52
0.52
0.60
0.61
0.59
0.64
0.68
0.67
5.31%
5.68%
—
0.29
Dividend per sh฿
0.37
0.41
0.42
0.40
0.40
0.42
0.45
0.45
0.46
0.50
0.52
4.18%
2.20%
—
14.28
Div yield (avg)%
8.44
6.08
6.46
3.60
4.30
4.55
5.85
3.57
5.02
6.03
4.48
5.02
5.44
62
15.57
Payout ratio%
15.31
16.39
16.24
14.17
12.44
14.63
16.33
16.20
14.96
13.31
17.11
14.96
15.14
65
1.203
Shares (diluted)B
1.433
1.407
1.423
1.647
1.612
1.817
2.109
2.362
2.729
2.977
1.230
13.05%
7.49%
25
2.66
Buyback yield%
11.69
14.59
15.86
12.92
15.38
16.88
14.88
13.21
13.00
12.69
28.87
13.21
13.90
57
0.655
D/E ratiox
0.876
0.819
0.743
0.662
0.700
0.750
0.679
0.727
0.784
0.819
1.361
0.750
0.746
29
1,505
Enterprise value฿M
363.0
414.1
429.5
437.9
474.1
483.6
492.8
493.5
511.6
492.0
551.1
0.74%
3.76%
93
0.687
LT debt฿B
1.937
2.122
2.260
2.471
2.788
2.717
2.753
2.619
2.988
2.989
1.600
1.40%
4.79%
20
Revenue
฿1.516B
7.86%
1.00×
Cost of revenue
฿831.9M
8.13%
1.03×
Operating expenses
฿215.4M
7.83%
1.00×
Property and equipment
18.29%