0.937
Revenue฿B
1.187
1.220
1.269
1.302
1.358
1.428
1.444
1.476
1.495
1.535
0.965
2.49%
2.96%
36
24.49
Revenue growth%
15.70
17.41
16.85
19.64
20.21
19.19
17.19
17.66
16.42
16.26
16.13
17.19
17.30
26
14.73
Gross margin%
14.07
16.27
18.93
19.29
19.17
16.94
17.23
18.89
17.52
19.18
27.03
17.52
18.21
58
26.20
Operating margin%
11.28
9.01
11.83
14.73
13.39
11.24
9.14
8.24
5.42
5.39
6.28
8.24
10.19
20
21.59
Net margin%
21.21
21.89
20.76
18.93
20.24
19.09
19.36
17.44
19.31
18.40
23.63
19.09
19.33
62
9.566
P/E ratio (avg)x
22.89
21.70
25.18
24.04
23.36
24.82
23.95
27.73
28.84
27.75
22.54
27.73
24.43
46
14.87
EV/EBITx
23.36
25.52
23.71
21.94
22.52
22.39
21.16
23.23
24.13
26.13
26.76
23.23
23.29
69
25.60
FCF yield (avg)%
19.76
17.68
17.21
18.50
21.40
21.60
24.35
24.62
23.51
25.90
16.75
24.35
21.50
90
27.71
FCF margin%
26.96
28.82
26.16
28.01
29.92
27.03
25.36
27.52
27.23
27.76
18.16
27.23
27.38
54
1.036
FCF / Net incomex
1.227
1.335
1.379
1.277
1.419
1.610
1.758
1.618
1.525
1.735
1.509
1.618
1.472
75
29.28
ROIC%
20.91
22.43
20.87
19.66
19.77
22.65
22.82
20.86
20.72
18.44
20.76
20.86
20.87
58
10.75
Return on equity%
2.50
3.74
1.55
3.74
4.29
1.49
2.88
4.43
4.48
7.06
10.75
4.43
3.74
83
11.59
Return on assets%
8.45
7.91
6.21
6.65
5.61
5.11
3.47
4.35
6.91
7.97
6.00
5.11
6.43
33
0.62
EPS฿
0.32
0.31
0.34
0.35
0.36
0.41
0.45
0.49
0.51
0.50
0.69
7.06%
5.14%
—
6.09
EPS growth%
25.46
25.04
25.20
23.58
24.26
21.86
23.71
23.50
22.89
23.28
4.77
23.28
23.65
62
0.15
Bookvalue per sh฿
0.17
0.16
0.16
0.17
0.18
0.18
0.18
0.19
0.20
0.18
0.17
0.10%
(0.44%)
—
0.24
FCF per share฿
1.06
1.09
1.22
1.18
1.38
1.40
1.59
1.89
2.10
2.37
0.74
11.33%
10.40%
—
0.82
Dividend per sh฿
0.35
0.32
0.34
0.29
0.30
0.31
0.29
0.25
0.26
0.27
0.25
(2.51%)
(3.19%)
—
17.10
Div yield (avg)%
8.24
9.25
6.51
4.46
1.83
0.40
0.40
0.40
1.18
1.21
15.03
0.40
1.52
24
14.45
Payout ratio%
22.38
22.42
24.39
22.98
21.35
21.81
22.42
22.89
25.12
27.08
8.62
22.89
22.66
15
0.633
Shares (diluted)B
0.821
0.885
0.937
0.905
0.825
0.865
0.848
0.942
1.048
1.102
0.643
5.97%
4.11%
9
3.21
Buyback yield%
6.38
8.78
7.89
6.22
5.04
6.33
3.66
6.23
4.58
2.70
28.75
4.58
6.22
29
1.454
D/E ratiox
0.176
0.193
0.176
0.194
0.196
0.204
0.214
0.239
0.257
0.234
0.234
0.234
0.200
75
0.838
Enterprise value฿B
0.748
0.818
0.772
0.860
0.917
0.861
0.944
1.076
1.018
0.956
0.262
0.83%
2.17%
14
633.7
LT debt฿M
109.8
106.0
112.9
124.4
140.8
143.7
145.8
168.1
194.5
187.3
993.1
5.87%
6.18%
65
Revenue
฿1.535B
2.96%
1.00×
Cost of revenue
฿912.1M
2.63%
0.97×
Operating expenses
฿263.8M
3.86%
1.09×
Goodwill & intangibles
19.56%
Property and equipment
16.16%