3.715
Revenue฿B
5.486
5.868
6.171
6.328
6.517
6.722
6.974
7.277
7.717
8.132
4.055
4.53%
4.48%
19
19.59
Revenue growth%
21.91
19.28
16.55
15.29
14.76
13.23
13.50
13.44
16.16
15.02
7.32
13.50
15.16
18
10.10
Gross margin%
8.26
5.76
7.59
5.02
2.93
2.14
1.74
0.65
2.07
2.44
4.59
2.07
2.69
37
16.59
Operating margin%
21.23
21.12
22.22
24.65
26.30
23.85
26.64
23.75
22.25
24.97
16.75
23.85
23.80
90
19.19
Net margin%
24.41
25.19
23.55
26.23
25.12
24.01
25.49
24.85
27.26
26.71
25.75
25.49
25.15
86
7.882
P/E ratio (avg)x
26.67
26.10
27.24
30.44
29.92
32.64
38.10
42.57
43.75
42.06
22.41
42.06
31.54
44
16.08
EV/EBITx
16.16
17.78
20.35
23.83
22.64
25.55
29.03
31.39
32.66
33.17
29.01
31.39
24.69
41
10.59
FCF yield (avg)%
9.21
8.33
8.33
10.15
11.60
11.77
12.63
10.70
11.66
9.75
8.39
11.66
10.42
69
9.15
FCF margin%
27.03
26.06
23.95
22.75
20.83
19.19
18.87
16.24
14.25
13.15
23.25
16.24
20.01
69
0.884
FCF / Net incomex
0.989
0.839
0.829
0.835
0.708
0.703
0.606
0.557
0.487
0.434
0.967
0.557
0.706
53
14.11
ROIC%
11.87
14.24
14.21
12.11
9.41
6.85
8.56
9.52
7.12
6.88
21.02
7.12
9.46
21
9.81
Return on equity%
5.12
7.96
7.50
5.32
5.45
7.00
7.69
9.41
6.74
7.87
20.56
7.69
7.25
31
3.82
Return on assets%
7.55
6.07
6.19
6.23
5.17
4.37
3.47
1.95
0.40
1.65
9.22
1.95
4.77
79
1.45
EPS฿
1.92
1.87
2.17
2.43
2.53
2.90
2.95
3.43
3.57
3.63
1.60
7.50%
6.81%
—
2.88
EPS growth%
10.87
12.61
14.96
12.34
12.26
12.56
14.89
16.06
18.00
16.14
6.42
16.06
13.75
77
3.53
Bookvalue per sh฿
2.95
3.12
3.37
3.54
3.17
3.42
3.37
3.42
3.73
3.85
4.59
3.94%
2.49%
—
1.79
FCF per share฿
3.78
3.53
3.67
3.85
3.84
3.71
4.06
3.80
3.50
3.64
4.17
(1.02%)
(1.02%)
—
1.23
Dividend per sh฿
2.71
2.75
3.25
3.63
3.58
3.76
3.69
3.74
3.70
3.85
3.27
1.46%
4.44%
—
22.81
Div yield (avg)%
4.57
7.38
10.36
10.45
9.62
6.97
7.34
9.46
7.26
8.01
11.50
7.34
7.70
92
18.32
Payout ratio%
2.08
0.40
0.40
0.40
2.41
3.37
1.99
1.12
2.48
4.49
29.22
2.48
2.04
87
1.249
Shares (diluted)B
1.441
1.581
1.493
1.561
1.536
1.699
1.624
1.572
1.787
1.810
1.296
3.33%
2.19%
45
28.36
Buyback yield%
11.06
13.03
12.26
11.57
11.50
10.99
9.52
10.66
9.47
7.62
20.74
9.52
11.02
62
0.289
D/E ratiox
1.101
1.227
1.461
1.729
1.663
1.684
1.682
1.992
1.917
2.173
1.058
1.917
1.683
22
2.028
Enterprise value฿B
7.824
7.845
8.526
8.332
9.639
10.21
10.24
10.47
9.854
9.298
2.584
(0.72%)
1.62%
40
8.285
LT debt฿B
2.934
2.822
3.137
3.446
3.476
3.644
3.453
3.648
3.510
3.524
8.559
0.27%
1.19%
34
Revenue
฿8.132B
4.48%
1.00×
Cost of revenue
฿4.730B
4.60%
1.01×
Operating expenses
฿1.224B
4.20%
0.97×
Property and equipment
15.36%