0.294
Revenue฿B
2.370
2.540
2.672
2.765
2.909
3.082
3.299
3.447
3.675
3.788
0.328
5.42%
5.21%
30
8.82
Revenue growth%
23.68
22.66
21.45
21.40
20.98
20.17
19.78
16.87
14.49
16.97
10.76
16.97
20.57
55
6.06
Gross margin%
28.17
31.08
32.95
34.61
36.46
38.10
38.56
39.30
38.31
36.98
29.64
38.31
36.72
60
29.68
Operating margin%
4.08
1.55
1.82
3.65
3.45
1.16
0.40
1.81
0.56
0.40
2.30
0.56
1.68
7
24.07
Net margin%
19.10
18.99
19.33
20.17
21.62
23.92
25.41
27.28
28.91
28.36
25.64
27.28
22.77
24
16.88
P/E ratio (avg)x
17.58
16.61
18.63
17.64
18.87
19.93
18.93
17.49
16.73
16.87
24.61
17.49
17.61
13
10.30
EV/EBITx
5.374
5.723
5.198
4.710
5.155
4.473
4.311
4.061
3.619
3.892
31.19
4.061
4.591
57
29.76
FCF yield (avg)%
15.47
12.74
15.60
14.20
14.37
17.31
20.19
18.16
15.88
17.82
15.08
17.82
15.74
11
21.31
FCF margin%
17.27
18.76
16.45
16.30
16.63
16.18
14.56
15.54
15.02
16.51
18.39
15.54
16.38
33
1.217
FCF / Net incomex
0.520
0.537
0.551
0.583
0.586
0.511
0.493
0.472
0.422
0.431
1.074
0.472
0.516
91
27.64
ROIC%
13.76
15.13
15.21
17.65
15.19
16.54
13.75
13.37
12.33
12.56
22.19
13.37
14.45
51
28.20
Return on equity%
13.84
13.63
14.49
13.40
13.75
13.98
16.93
17.24
17.56
19.18
11.09
17.24
14.24
11
18.48
Return on assets%
19.66
17.19
18.42
19.94
21.90
21.61
21.41
21.89
23.06
25.96
11.99
21.89
21.51
17
1.22
EPS฿
0.67
0.71
0.70
0.64
0.69
0.76
0.84
0.83
0.83
0.72
1.28
0.83%
1.74%
—
5.38
EPS growth%
25.49
27.22
26.29
25.56
27.63
30.40
32.15
34.20
37.15
35.69
12.02
34.20
29.01
82
3.03
Bookvalue per sh฿
5.51
6.16
6.61
7.16
6.85
7.27
8.05
9.52
11.30
11.85
1.41
11.59%
7.66%
—
3.45
FCF per share฿
4.18
3.77
3.98
3.98
4.33
4.29
4.13
4.52
4.82
4.27
4.23
(0.26%)
0.59%
—
2.38
Dividend per sh฿
5.88
6.42
6.90
7.32
7.46
8.18
9.02
9.49
10.40
11.74
2.59
9.49%
6.74%
—
10.43
Div yield (avg)%
14.52
12.01
11.28
12.63
13.03
15.29
16.26
17.33
20.16
21.84
4.97
17.33
14.90
64
15.31
Payout ratio%
22.36
23.04
25.81
26.02
27.61
29.88
32.00
33.53
31.36
29.64
16.19
31.36
28.63
21
302.7
Shares (diluted)M
255.8
231.1
240.1
206.0
210.9
228.4
232.7
215.9
203.6
207.9
303.9
(0.29%)
(3.43%)
93
6.40
Buyback yield%
6.64
8.47
6.82
8.91
10.52
10.49
10.44
9.57
10.55
7.71
12.92
10.44
9.24
16
1.699
D/E ratiox
0.316
0.370
0.416
0.463
0.441
0.481
0.482
0.466
0.507
0.503
1.614
0.482
0.465
94
2.857
Enterprise value฿B
1.105
1.152
1.222
1.265
1.235
1.335
1.311
1.391
1.551
1.732
0.938
6.99%
4.16%
49
2.852
LT debt฿B
0.792
0.904
0.951
1.007
1.055
1.032
1.092
1.210
1.199
1.131
1.639
1.41%
3.46%
51
Revenue
฿3.788B
5.21%
1.00×
Cost of revenue
฿2.115B
4.89%
0.97×
Operating expenses
฿534.6M
5.28%
1.01×
Property and equipment
16.48%
Cash and investments
16.40%