4.968
Revenue฿B
3.489
3.799
4.198
4.563
4.878
5.203
5.730
6.133
6.614
7.276
5.097
8.32%
8.64%
10
17.76
Revenue growth%
23.55
20.70
17.79
19.22
16.40
17.86
16.05
14.96
15.88
14.37
20.88
15.88
17.09
73
20.31
Gross margin%
25.74
26.15
25.59
23.87
25.97
27.69
26.48
27.35
28.26
28.75
19.01
27.69
26.31
35
6.22
Operating margin%
16.98
14.42
16.13
15.28
12.50
14.46
16.51
18.98
17.24
16.92
15.06
16.92
16.32
52
5.57
Net margin%
10.78
11.30
11.70
14.40
16.28
13.83
11.60
11.54
9.14
11.40
25.85
11.54
11.57
20
32.61
P/E ratio (avg)x
21.31
22.94
26.10
25.32
27.22
26.79
30.19
33.87
31.04
28.89
7.390
30.19
27.00
45
11.92
EV/EBITx
32.49
32.71
35.24
35.29
36.97
39.76
44.51
41.14
42.51
45.26
24.06
42.51
38.36
35
6.87
FCF yield (avg)%
7.36
5.56
6.71
7.87
6.89
7.64
6.30
8.64
10.86
12.57
21.27
8.64
7.50
72
8.67
FCF margin%
10.57
7.74
8.55
5.72
6.63
6.13
3.82
4.14
3.14
2.67
18.29
3.82
5.93
46
0.262
FCF / Net incomex
0.080
0.083
0.074
0.073
0.075
0.079
0.079
0.088
0.082
0.092
0.292
0.082
0.079
6
7.97
ROIC%
3.03
4.39
4.35
2.97
3.83
4.63
5.75
7.38
6.37
5.89
27.16
5.89
4.51
22
24.90
Return on equity%
20.74
21.73
19.45
18.77
16.08
13.75
15.03
17.31
15.97
14.47
19.80
15.03
16.70
63
22.78
Return on assets%
3.85
2.71
1.80
2.15
5.14
6.86
4.08
6.56
7.63
6.47
18.51
6.56
4.61
71
0.65
EPS฿
0.38
0.38
0.39
0.41
0.42
0.43
0.44
0.48
0.45
0.43
0.68
0.64%
0.43%
—
27.87
EPS growth%
12.47
12.61
12.10
12.23
9.26
10.28
12.79
12.06
12.05
15.03
7.99
12.06
12.17
92
0.34
Bookvalue per sh฿
0.42
0.40
0.40
0.40
0.44
0.40
0.41
0.38
0.40
0.41
1.44
(1.67%)
(0.49%)
—
1.70
FCF per share฿
1.30
1.33
1.44
1.59
1.74
1.72
1.62
1.72
1.94
1.85
1.28
1.28%
3.05%
—
0.85
Dividend per sh฿
1.90
2.13
2.50
2.51
2.75
3.06
3.63
4.17
4.69
4.79
1.60
11.76%
9.30%
—
25.03
Div yield (avg)%
25.57
25.02
26.71
23.74
23.27
25.61
25.17
22.83
23.25
22.95
17.02
23.25
24.38
63
14.39
Payout ratio%
6.33
6.17
4.72
2.47
2.04
2.85
4.15
3.82
6.54
6.80
22.57
4.15
4.44
16
3.515
Shares (diluted)B
6.575
7.504
8.395
9.614
11.24
12.00
12.45
13.30
14.17
14.31
3.497
4.95%
8.04%
76
28.33
Buyback yield%
27.29
26.67
23.79
23.27
22.22
23.70
21.72
21.50
19.29
20.53
29.59
21.50
22.75
62
1.582
D/E ratiox
0.624
0.660
0.669
0.665
0.791
0.834
0.996
1.174
1.226
1.234
1.186
1.174
0.812
13
1.068
Enterprise value฿B
6.661
7.707
9.334
10.05
9.845
12.00
14.41
14.13
14.06
16.21
7.289
10.49%
9.70%
90
0.700
LT debt฿B
0.974
1.005
0.994
0.920
1.001
0.918
0.845
0.798
0.883
0.872
0.688
(2.72%)
(1.27%)
20
Revenue
฿7.276B
8.64%
1.00×
Cost of revenue
฿5.093B
8.64%
1.00×
Operating expenses
฿1.328B
8.77%
1.01×
Property and equipment
17.56%
Cash and investments
17.04%