0.054
Revenue฿B
0.541
0.586
0.629
0.677
0.708
0.769
0.836
0.899
0.959
1.003
0.056
7.19%
7.05%
7
13.58
Revenue growth%
9.80
8.08
5.22
5.04
2.39
4.15
6.08
5.39
2.93
1.59
23.20
4.15
5.13
90
14.65
Gross margin%
19.16
19.46
18.60
20.42
18.41
19.86
21.84
21.28
19.52
19.39
21.86
19.86
19.49
8
17.97
Operating margin%
10.77
10.24
9.49
7.71
4.93
7.34
7.21
9.37
6.87
8.68
29.52
7.34
8.20
41
3.95
Net margin%
9.77
8.23
9.32
10.14
12.63
10.82
8.90
8.71
8.99
6.93
2.53
8.90
9.16
15
25.16
P/E ratio (avg)x
19.28
21.62
20.33
19.45
19.55
18.66
18.13
17.54
18.25
19.57
12.56
18.25
19.37
70
12.27
EV/EBITx
33.49
31.08
35.32
38.41
39.84
42.06
45.12
43.81
50.07
49.01
10.09
45.12
40.95
93
25.53
FCF yield (avg)%
8.22
7.69
6.06
8.52
8.91
6.33
8.82
11.31
11.47
10.63
18.79
10.63
8.67
19
25.63
FCF margin%
15.15
17.60
17.90
16.29
17.66
15.30
13.03
13.99
11.55
9.44
19.69
13.03
15.23
83
1.278
FCF / Net incomex
1.747
1.819
1.857
2.076
2.200
2.010
1.790
1.972
2.088
1.936
0.737
1.972
1.954
73
11.64
ROIC%
11.35
12.96
15.49
13.89
12.97
11.03
13.62
12.00
9.13
11.80
17.93
11.80
12.48
49
25.04
Return on equity%
16.74
16.35
14.86
14.41
15.22
17.82
14.92
16.37
17.07
19.48
16.87
17.07
16.36
7
11.57
Return on assets%
3.92
5.61
4.75
4.82
5.72
4.65
4.60
3.96
3.02
3.01
6.85
3.96
4.62
92
0.50
EPS฿
0.31
0.31
0.33
0.35
0.40
0.43
0.45
0.50
0.54
0.59
0.54
8.28%
8.07%
—
11.16
EPS growth%
2.61
3.55
4.59
4.99
6.87
5.88
4.41
3.74
0.81
2.38
2.48
3.74
4.08
78
0.32
Bookvalue per sh฿
0.44
0.48
0.44
0.41
0.42
0.45
0.44
0.41
0.46
0.48
0.76
2.57%
2.02%
—
0.13
FCF per share฿
0.74
0.79
0.90
0.96
1.05
1.19
1.10
1.07
1.09
1.09
0.56
0.89%
4.32%
—
0.82
Dividend per sh฿
0.80
0.85
0.80
0.75
0.65
0.63
0.55
0.52
0.53
0.58
0.72
(2.09%)
(3.63%)
—
15.28
Div yield (avg)%
12.30
10.18
7.44
7.50
7.87
4.88
2.33
4.57
5.52
4.39
2.67
4.57
6.48
41
29.80
Payout ratio%
33.34
35.67
33.89
32.29
34.70
31.89
32.63
30.50
30.47
30.56
8.26
30.56
32.46
32
321.6
Shares (diluted)M
409.1
387.7
403.7
436.6
470.5
514.4
491.4
482.4
459.7
430.6
332.3
(1.76%)
0.79%
39
29.74
Buyback yield%
10.81
13.11
10.31
11.73
13.94
15.39
17.06
15.52
17.38
16.47
23.55
16.47
14.66
26
0.889
D/E ratiox
1.979
1.920
1.935
1.779
1.914
1.917
2.182
2.011
2.104
2.353
1.666
2.104
1.957
31
184.5
Enterprise value฿M
663.1
696.5
715.3
800.2
794.8
805.9
750.2
772.2
783.7
833.2
786.8
0.95%
2.54%
52
841.8
LT debt฿M
489.6
494.9
499.9
444.5
398.7
402.6
390.9
422.8
424.6
411.8
723.7
0.65%
(1.91%)
71
Revenue
฿1.003B
7.05%
1.00×
Cost of revenue
฿514.1M
6.81%
0.98×
Operating expenses
฿146.6M
8.31%
1.12×
Property and equipment
14.93%