1.995
Revenue฿B
2.305
2.321
2.304
2.328
2.352
2.327
2.316
2.344
2.400
2.404
2.233
0.43%
0.70%
79
18.97
Revenue growth%
27.68
30.68
29.36
28.18
27.89
27.15
25.59
25.22
23.27
25.84
12.18
25.59
27.42
91
13.01
Gross margin%
14.62
16.15
16.98
17.80
20.26
22.14
23.31
22.91
25.07
25.41
24.20
23.31
21.20
15
8.77
Operating margin%
6.47
5.93
5.63
5.18
4.98
2.19
3.80
3.72
2.66
4.29
15.07
3.72
4.63
48
18.44
Net margin%
20.62
21.07
19.03
18.96
17.01
14.12
12.99
13.34
15.99
13.60
23.67
13.60
16.50
77
36.20
P/E ratio (avg)x
12.89
13.27
12.81
13.01
13.15
12.57
11.97
11.22
10.21
9.633
6.621
11.22
12.69
44
34.28
EV/EBITx
23.90
25.66
26.43
28.18
31.70
32.39
34.65
37.57
36.86
40.35
36.19
36.86
32.04
45
23.61
FCF yield (avg)%
6.66
6.14
7.32
7.07
6.92
8.08
5.25
4.17
2.34
4.48
3.48
4.48
6.40
29
6.76
FCF margin%
24.83
24.74
27.27
27.25
28.48
25.75
26.20
25.01
24.29
22.14
4.68
25.01
25.38
83
1.584
FCF / Net incomex
2.008
2.215
2.604
2.607
2.766
3.011
2.995
3.343
3.171
3.152
1.478
3.152
2.880
33
4.50
ROIC%
12.94
11.67
14.20
16.18
17.67
17.42
19.39
18.04
19.64
22.59
18.94
19.39
17.55
16
17.01
Return on equity%
9.47
9.72
10.31
8.49
10.14
7.29
5.80
6.31
3.46
1.46
26.04
5.80
7.89
11
21.30
Return on assets%
21.60
19.84
20.09
21.27
19.31
22.20
20.93
20.19
17.99
16.13
19.43
20.19
20.14
14
0.72
EPS฿
0.30
0.29
0.29
0.26
0.23
0.21
0.21
0.21
0.18
0.16
0.74
(6.93%)
(7.20%)
—
16.72
EPS growth%
10.51
7.97
7.15
7.25
9.36
9.41
9.87
10.72
12.22
12.25
6.65
10.72
9.64
70
0.40
Bookvalue per sh฿
0.98
1.03
1.22
1.26
1.35
1.46
1.48
1.72
1.69
1.87
0.73
6.78%
6.89%
—
0.17
FCF per share฿
0.64
0.63
0.64
0.66
0.78
0.85
0.83
0.96
1.10
1.15
0.60
8.23%
5.68%
—
0.15
Dividend per sh฿
0.46
0.41
0.37
0.40
0.42
0.40
0.37
0.36
0.37
0.35
0.11
(3.69%)
(1.91%)
—
15.77
Div yield (avg)%
6.12
6.65
8.97
9.20
7.34
5.05
7.32
5.20
4.98
6.07
19.20
5.20
6.38
58
27.03
Payout ratio%
25.78
24.74
26.21
26.15
27.58
29.96
31.55
34.23
33.02
31.20
15.92
31.55
28.77
55
0.984
Shares (diluted)B
1.070
0.975
0.846
0.850
0.883
0.772
0.726
0.749
0.668
0.568
1.022
(8.43%)
(5.59%)
27
15.46
Buyback yield%
14.12
16.11
13.26
13.86
13.27
13.86
15.61
14.98
16.19
14.00
21.88
14.98
14.06
25
1.147
D/E ratiox
2.318
2.578
2.650
2.970
3.356
3.756
3.720
4.186
4.765
5.443
0.293
4.186
3.538
52
1.694
Enterprise value฿B
1.017
1.010
1.076
1.224
1.294
1.375
1.557
1.657
1.624
1.732
0.850
6.01%
6.37%
22
1,982
LT debt฿M
297.6
312.5
338.2
391.1
395.9
411.2
407.6
430.3
405.4
454.4
993.5
2.79%
4.86%
17
Revenue
฿2.404B
0.70%
1.00×
Cost of revenue
฿1.422B
0.68%
1.00×
Operating expenses
฿558.2M
0.30%
0.96×
Property and equipment
20.62%
Cash and investments
15.03%