0.484
Revenue฿B
1.326
1.356
1.362
1.361
1.349
1.379
1.407
1.453
1.441
1.457
0.501
1.56%
1.01%
53
8.58
Revenue growth%
20.45
18.84
18.50
16.82
15.11
13.00
10.05
9.54
8.84
7.66
15.47
9.54
14.06
54
28.46
Gross margin%
20.93
22.47
20.71
19.17
16.23
14.61
12.46
13.98
15.62
14.92
24.56
14.61
15.93
47
6.09
Operating margin%
7.62
7.94
8.82
5.85
3.23
5.85
3.92
4.85
6.73
7.59
15.58
5.85
6.29
76
20.39
Net margin%
9.43
9.82
9.70
8.42
7.89
8.11
9.52
9.53
7.88
6.24
13.85
8.11
8.93
71
24.84
P/E ratio (avg)x
27.55
28.61
30.11
30.73
35.32
41.60
46.89
45.88
54.74
54.80
24.77
46.89
38.46
12
30.77
EV/EBITx
41.36
44.84
42.74
42.18
45.81
46.12
45.53
42.57
39.28
37.67
27.04
42.57
42.65
59
15.22
FCF yield (avg)%
14.78
15.73
15.51
13.42
11.38
10.59
13.04
12.97
11.67
9.86
18.56
11.67
13.01
63
29.29
FCF margin%
10.50
9.93
10.02
11.51
11.60
10.65
12.06
11.41
9.99
12.60
4.55
11.41
11.03
67
0.990
FCF / Net incomex
2.384
2.358
2.814
3.059
3.280
3.527
4.029
4.368
5.077
5.697
1.165
4.368
3.403
51
14.40
ROIC%
8.15
8.11
5.56
4.12
4.24
4.28
3.78
4.51
4.63
4.35
25.41
4.35
4.43
50
3.62
Return on equity%
12.97
13.41
11.44
13.99
11.85
12.92
14.15
16.31
15.62
17.61
3.90
15.62
13.70
52
12.18
Return on assets%
11.92
14.51
16.84
19.16
21.16
21.38
21.05
20.94
18.94
16.17
9.31
20.94
19.05
39
0.50
EPS฿
2.32
2.26
2.62
2.89
3.36
3.91
4.09
4.60
5.19
5.90
0.55
11.92%
9.57%
—
11.94
EPS growth%
9.42
9.35
12.05
10.30
10.03
11.10
8.58
9.18
8.83
5.85
11.40
8.83
9.38
56
1.84
Bookvalue per sh฿
1.81
2.04
2.13
2.43
2.65
2.65
3.06
3.09
3.53
4.25
1.68
9.91%
10.09%
—
1.29
FCF per share฿
2.36
2.82
3.33
3.45
3.55
4.26
5.00
5.09
5.65
6.02
1.67
11.13%
9.93%
—
1.69
Dividend per sh฿
1.29
1.26
1.37
1.49
1.66
1.94
2.10
2.07
2.05
2.29
0.29
6.62%
7.59%
—
19.41
Div yield (avg)%
0.40
0.40
2.32
1.08
0.40
0.40
0.40
1.92
4.59
7.33
29.35
1.92
0.74
49
5.31
Payout ratio%
8.98
11.52
10.37
11.58
9.24
10.23
10.82
10.23
9.21
11.73
20.22
10.23
10.30
47
824.0
Shares (diluted)M
932.4
985.5
898.0
956.1
880.2
946.7
931.4
891.8
859.6
894.9
869.2
0.33%
(0.62%)
33
19.82
Buyback yield%
6.94
8.57
9.03
11.97
11.03
13.37
14.79
16.19
13.83
12.20
9.75
13.83
12.08
43
1.794
D/E ratiox
0.158
0.182
0.171
0.169
0.187
0.190
0.219
0.201
0.188
0.183
1.786
0.190
0.185
59
1.307
Enterprise value฿B
0.572
0.573
0.637
0.655
0.712
0.780
0.746
0.682
0.689
0.614
1.306
(2.90%)
(0.55%)
90
0.838
LT debt฿B
1.398
1.286
1.140
1.182
1.273
1.389
1.408
1.345
1.416
1.338
0.087
1.00%
0.22%
7
Revenue
฿1.457B
1.01%
1.00×
Cost of revenue
฿873.2M
0.70%
0.97×
Operating expenses
฿236.1M
1.54%
1.05×
Property and equipment
17.78%
Cash and investments
16.93%