1.557
Revenue฿B
1.162
1.249
1.369
1.503
1.645
1.810
1.951
2.143
2.254
2.409
1.651
7.93%
8.43%
45
26.77
Revenue growth%
13.51
15.76
14.91
13.73
12.84
10.71
8.63
10.59
7.74
5.31
28.21
8.63
11.78
49
6.44
Gross margin%
19.18
17.58
18.49
21.13
22.24
24.41
24.20
27.11
24.14
23.31
23.37
24.20
22.77
85
28.88
Operating margin%
3.87
3.21
6.19
7.31
4.89
6.57
5.79
5.65
2.72
0.98
3.31
5.65
5.27
39
18.42
Net margin%
24.56
26.36
25.94
27.49
26.43
29.26
26.54
27.98
26.19
24.88
5.29
26.54
26.39
93
15.97
P/E ratio (avg)x
43.45
47.15
54.99
56.80
63.44
62.76
74.90
78.30
74.85
75.85
37.75
74.90
63.10
20
6.842
EV/EBITx
26.18
30.38
33.70
35.80
42.30
43.00
46.32
53.91
60.97
67.28
6.296
53.91
42.65
27
12.52
FCF yield (avg)%
9.44
7.40
9.72
9.73
11.32
10.26
10.52
8.96
11.92
9.57
24.19
10.26
9.73
51
13.30
FCF margin%
19.31
17.62
18.93
21.79
23.87
23.81
23.46
23.66
24.81
24.27
15.18
23.81
23.56
72
1.166
FCF / Net incomex
1.664
1.538
1.709
1.639
1.783
1.971
1.875
1.960
1.889
2.039
0.344
1.960
1.829
34
16.04
ROIC%
1.51
0.40
0.70
0.40
3.33
4.17
6.71
4.17
7.16
5.73
3.21
5.73
3.75
53
15.32
Return on equity%
7.00
7.04
4.12
1.23
1.95
1.44
4.06
3.87
2.94
0.40
19.41
2.94
3.41
38
8.88
Return on assets%
24.53
26.28
28.26
25.76
26.28
27.87
27.05
25.94
26.98
25.16
15.79
26.98
26.28
18
1.11
EPS฿
1.50
1.74
1.83
2.14
2.36
2.66
2.82
3.13
3.45
3.75
1.23
9.76%
9.86%
—
18.75
EPS growth%
25.10
25.48
26.18
24.56
21.81
22.15
21.07
23.99
24.68
22.96
15.24
22.96
24.27
23
0.39
Bookvalue per sh฿
0.35
0.36
0.40
0.46
0.48
0.53
0.53
0.60
0.64
0.64
0.89
5.98%
7.32%
—
0.45
FCF per share฿
0.57
0.50
0.48
0.48
0.52
0.44
0.46
0.49
0.44
0.39
0.56
(5.46%)
(4.21%)
—
0.54
Dividend per sh฿
0.94
1.03
0.96
0.94
1.06
1.03
1.00
1.00
0.94
0.90
0.96
(3.17%)
0.38%
—
13.04
Div yield (avg)%
26.47
27.74
30.38
29.05
29.98
30.34
32.25
31.32
29.13
28.25
4.67
30.34
29.56
83
7.65
Payout ratio%
18.43
20.55
23.44
25.50
24.70
26.96
28.26
25.33
23.85
20.93
25.45
25.33
24.27
43
0.963
Shares (diluted)B
0.989
1.033
1.035
1.006
1.076
1.145
1.062
1.206
1.140
1.253
0.953
3.10%
1.63%
39
6.77
Buyback yield%
2.03
4.42
3.03
0.65
0.40
1.41
0.40
1.81
4.25
6.62
19.16
1.81
1.92
47
1.638
D/E ratiox
0.892
1.081
1.237
1.285
1.545
1.669
1.778
2.119
2.343
2.547
1.139
2.119
1.607
51
1.167
Enterprise value฿B
0.655
0.776
0.769
0.827
0.794
0.791
0.786
0.892
0.961
0.990
1.757
4.50%
4.77%
20
1.517
LT debt฿B
0.751
0.730
0.755
0.824
0.906
1.009
1.163
1.210
1.318
1.508
0.248
10.74%
7.87%
38
Revenue
฿2.409B
8.43%
1.00×
Cost of revenue
฿1.107B
8.55%
1.01×
Operating expenses
฿468.6M
8.47%
1.00×
Property and equipment
15.59%