1.062
Revenue฿B
1.317
1.365
1.392
1.438
1.533
1.612
1.674
1.753
1.792
1.831
1.126
3.62%
3.78%
63
29.17
Revenue growth%
24.07
23.99
24.86
26.92
29.55
27.06
24.17
23.34
24.96
25.82
25.42
24.96
24.91
28
28.19
Gross margin%
26.70
27.85
26.23
26.31
26.59
26.45
27.28
25.02
22.09
22.01
16.65
25.02
26.38
51
12.46
Operating margin%
10.81
9.92
7.19
9.19
11.53
11.17
11.86
11.24
9.40
7.09
16.24
11.17
10.37
50
23.17
Net margin%
27.15
28.95
28.78
27.51
28.55
31.15
29.36
30.61
30.45
28.68
7.54
30.45
28.87
30
28.37
P/E ratio (avg)x
8.144
8.088
8.679
9.763
11.63
13.51
13.60
14.60
14.90
15.71
6.796
14.60
12.57
75
20.63
EV/EBITx
45.03
49.43
51.96
60.32
66.18
65.11
68.62
77.72
86.71
103.9
11.11
77.72
65.65
36
8.94
FCF yield (avg)%
24.75
22.81
21.16
18.68
18.90
16.17
15.34
18.29
15.78
15.17
15.08
15.78
18.49
71
13.28
FCF margin%
29.46
27.69
27.71
29.28
29.28
28.73
29.44
27.01
26.55
27.76
25.02
27.76
28.24
74
1.797
FCF / Net incomex
1.437
1.571
1.428
1.535
1.400
1.405
1.487
1.394
1.502
1.499
0.380
1.487
1.462
41
28.26
ROIC%
9.10
6.25
3.54
2.64
4.90
4.29
6.52
4.27
4.21
4.51
23.62
4.29
4.40
72
21.18
Return on equity%
15.27
17.63
15.07
16.01
18.51
15.73
14.04
16.64
18.17
18.49
25.51
16.64
16.32
20
26.50
Return on assets%
24.11
21.11
23.74
23.63
21.25
20.19
23.07
25.71
28.21
30.77
5.62
25.71
23.69
36
0.19
EPS฿
0.67
0.70
0.79
0.77
0.74
0.72
0.77
0.90
0.94
1.07
0.20
7.62%
6.15%
—
4.58
EPS growth%
11.29
12.57
14.21
15.53
15.28
13.85
16.27
17.64
14.89
13.39
17.12
14.89
14.55
72
0.06
Bookvalue per sh฿
0.28
0.31
0.33
0.37
0.34
0.31
0.34
0.38
0.43
0.46
0.21
6.30%
5.26%
—
0.20
FCF per share฿
0.50
0.54
0.53
0.57
0.57
0.56
0.65
0.63
0.59
0.59
0.16
0.71%
2.85%
—
0.39
Dividend per sh฿
0.34
0.37
0.41
0.41
0.48
0.47
0.48
0.55
0.59
0.66
0.23
6.49%
6.79%
—
14.18
Div yield (avg)%
12.67
10.36
8.55
6.77
6.72
3.87
1.42
4.08
1.16
0.40
25.98
1.42
5.40
72
26.70
Payout ratio%
23.94
25.68
28.04
26.78
27.37
25.62
23.83
22.07
21.41
19.95
24.16
22.07
24.78
6
1.250
Shares (diluted)B
1.509
1.375
1.489
1.362
1.327
1.282
1.167
1.156
1.169
1.210
1.301
(1.82%)
(1.31%)
19
28.90
Buyback yield%
24.45
21.54
24.26
25.46
26.92
24.72
22.62
24.90
22.64
24.25
27.47
24.25
24.35
16
1.149
D/E ratiox
0.240
0.223
0.243
0.261
0.238
0.246
0.255
0.257
0.279
0.248
0.831
0.255
0.247
17
1,566
Enterprise value฿M
533.5
546.2
581.1
554.9
536.6
574.9
541.3
477.8
488.5
516.1
849.5
(0.77%)
(0.69%)
8
1,552
LT debt฿M
336.1
329.4
330.7
315.8
314.9
340.3
360.4
333.3
331.0
309.6
978.4
(0.33%)
(2.34%)
91
Revenue
฿1.831B
3.78%
1.00×
Cost of revenue
฿932.6M
3.86%
1.01×
Operating expenses
฿440.1M
4.33%
1.05×
Property and equipment
14.73%