2.786
Revenue฿B
2.112
2.268
2.439
2.613
2.773
2.929
3.129
3.351
3.534
3.779
3.085
6.39%
6.64%
57
19.13
Revenue growth%
5.32
6.26
7.61
8.94
7.19
4.61
6.20
7.91
6.70
7.34
22.92
6.70
6.95
82
22.47
Gross margin%
13.21
13.43
11.79
12.37
15.29
17.36
15.41
18.22
16.06
17.48
8.29
17.36
15.35
81
10.82
Operating margin%
24.79
25.83
27.24
25.89
28.42
31.39
34.39
34.41
33.38
32.17
25.09
33.38
29.90
85
13.11
Net margin%
7.81
9.92
8.52
7.05
5.20
4.22
2.57
2.30
3.55
5.35
20.33
3.55
5.28
64
25.71
P/E ratio (avg)x
39.83
41.25
43.21
50.25
50.27
52.19
50.99
54.84
61.80
69.77
10.12
54.84
50.63
63
17.80
EV/EBITx
41.01
38.39
41.75
43.06
45.23
43.66
39.46
40.56
38.35
33.71
21.16
39.46
40.78
34
21.88
FCF yield (avg)%
19.02
21.38
22.94
20.15
20.13
17.94
19.56
16.97
15.57
17.61
4.78
17.61
19.29
30
26.97
FCF margin%
24.83
26.74
24.13
26.91
24.89
23.12
20.77
21.29
18.65
19.67
8.02
20.77
23.63
32
1.767
FCF / Net incomex
2.089
2.293
2.536
2.553
2.858
3.195
3.783
3.732
3.911
4.589
0.465
3.783
3.026
20
2.04
ROIC%
14.20
12.95
14.67
13.69
10.90
12.27
14.53
16.06
16.99
19.19
5.39
16.06
14.37
93
7.30
Return on equity%
23.91
25.01
24.48
25.48
23.93
23.61
22.62
21.72
20.97
19.33
17.44
21.72
23.76
30
14.05
Return on assets%
27.79
27.97
27.91
29.57
30.72
32.60
33.71
30.85
31.32
28.40
9.11
31.32
30.14
8
0.09
EPS฿
0.19
0.17
0.17
0.19
0.17
0.18
0.20
0.22
0.20
0.20
0.09
2.48%
1.08%
—
7.12
EPS growth%
28.80
26.05
24.43
21.77
21.02
22.08
20.92
20.50
18.68
21.65
2.65
20.92
21.71
92
0.04
Bookvalue per sh฿
0.14
0.14
0.14
0.13
0.14
0.15
0.16
0.16
0.15
0.14
0.13
(0.08%)
0.66%
—
0.05
FCF per share฿
0.18
0.18
0.19
0.20
0.19
0.17
0.17
0.17
0.17
0.18
0.04
(1.15%)
1.14%
—
0.12
Dividend per sh฿
0.09
0.10
0.10
0.10
0.09
0.11
0.11
0.11
0.12
0.13
0.09
7.09%
3.85%
—
11.70
Div yield (avg)%
25.77
27.01
26.30
27.10
29.13
27.78
30.40
28.68
26.63
23.70
20.13
27.78
27.05
15
25.87
Payout ratio%
16.78
18.48
19.85
19.40
19.55
20.45
17.84
18.68
19.49
20.71
25.48
19.49
19.44
22
20.51
Shares (diluted)B
19.90
17.92
16.11
16.40
14.41
15.53
15.97
16.95
14.94
13.58
21.11
(1.19%)
(4.53%)
50
5.02
Buyback yield%
3.65
1.93
1.23
0.40
0.91
1.81
3.31
2.25
3.74
5.33
19.41
3.31
2.09
79
1.531
D/E ratiox
1.112
1.004
1.044
1.000
1.059
0.946
0.863
0.818
0.813
0.851
0.187
0.851
0.973
9
2.285
Enterprise value฿B
3.640
3.994
4.312
4.705
4.852
4.586
4.941
5.139
5.430
6.091
0.833
4.65%
5.07%
84
1.818
LT debt฿B
2.532
2.949
2.995
3.332
3.307
3.835
3.789
4.230
4.624
4.607
2.420
6.86%
5.81%
29
Revenue
฿3.779B
6.64%
1.00×
Cost of revenue
฿1.926B
6.65%
1.00×
Operating expenses
฿935.0M
6.49%
0.99×
Property and equipment
15.16%