182.9
Revenue฿B
190.3
196.0
209.3
224.8
238.4
252.3
264.9
273.2
283.6
293.7
198.8
4.27%
5.03%
63
25.94
Revenue growth%
26.24
28.49
30.64
32.03
33.00
30.34
27.58
30.21
30.35
29.15
3.03
30.21
30.27
50
18.10
Gross margin%
20.55
17.73
16.78
16.42
19.05
21.11
18.28
17.29
19.66
21.40
15.41
19.66
18.66
32
28.46
Operating margin%
13.15
11.99
11.71
12.25
9.67
9.28
10.44
9.96
6.98
6.85
11.90
9.28
10.20
66
3.61
Net margin%
27.59
26.85
26.26
26.83
24.12
23.06
22.92
21.56
18.60
17.93
8.25
21.56
23.59
41
23.66
P/E ratio (avg)x
17.61
16.72
16.70
14.56
15.05
15.90
16.51
16.88
15.61
13.77
16.39
15.90
16.21
14
18.12
EV/EBITx
17.17
18.07
18.35
16.36
14.97
15.94
14.17
15.38
16.06
15.32
29.41
15.38
16.00
73
9.26
FCF yield (avg)%
18.15
16.99
18.88
18.41
19.64
20.86
23.27
25.11
22.37
20.26
21.04
22.37
19.95
91
28.31
FCF margin%
19.97
21.06
21.05
18.43
15.87
13.14
15.44
13.82
14.41
11.72
12.73
13.82
15.65
70
1.653
FCF / Net incomex
0.240
0.258
0.306
0.336
0.336
0.348
0.414
0.438
0.509
0.568
1.437
0.438
0.342
13
12.74
ROIC%
22.90
20.92
23.82
22.28
24.09
27.05
24.54
26.73
27.07
25.25
26.84
26.73
24.31
14
20.55
Return on equity%
8.08
10.11
11.08
8.17
9.26
7.14
7.84
5.36
3.26
3.00
4.26
5.36
7.96
19
22.29
Return on assets%
24.24
22.23
22.00
23.75
20.97
19.48
18.93
19.70
22.52
22.69
23.15
19.70
22.11
72
18.65
EPS฿
48.64
54.53
51.11
50.72
49.33
49.65
57.35
60.25
67.85
70.24
19.34
7.32%
4.83%
—
17.99
EPS growth%
14.42
16.40
13.70
15.47
14.30
16.62
18.02
16.47
15.64
15.59
7.66
16.47
15.62
67
26.27
Bookvalue per sh฿
28.14
32.37
31.23
32.36
31.20
31.87
30.99
34.50
34.73
37.37
23.67
3.68%
2.87%
—
33.69
FCF per share฿
43.98
47.62
49.79
50.06
55.77
65.34
62.92
64.97
67.56
67.83
23.76
3.99%
4.79%
—
52.22
Dividend per sh฿
30.27
28.57
31.90
34.47
37.28
38.51
37.70
42.13
43.29
46.86
31.75
4.68%
4.59%
—
24.32
Div yield (avg)%
23.40
20.89
23.65
25.95
25.88
24.62
26.89
24.47
22.57
20.76
15.20
24.47
24.06
20
19.39
Payout ratio%
9.71
8.17
9.89
11.80
14.62
14.29
13.20
12.24
10.39
9.00
9.52
12.24
11.10
93
2.985
Shares (diluted)B
3.179
3.077
2.966
3.209
3.307
3.153
2.939
3.241
3.464
3.776
3.044
2.69%
2.83%
14
23.17
Buyback yield%
8.99
11.24
10.44
11.07
12.30
14.79
12.33
14.30
16.36
16.50
13.05
14.79
12.31
27
0.807
D/E ratiox
1.434
1.527
1.380
1.433
1.445
1.468
1.439
1.417
1.450
1.434
0.890
1.439
1.437
92
260.0
Enterprise value฿B
337.1
387.5
443.7
474.9
469.3
485.2
507.7
525.4
493.8
571.6
140.0
4.02%
6.96%
76
150.5
LT debt฿B
481.9
480.1
491.7
587.0
571.2
624.0
618.5
615.0
694.0
753.2
51.72
5.69%
6.19%
48
Revenue
฿293.7B
5.03%
1.00×
Cost of revenue
฿167.1B
5.01%
1.00×
Operating expenses
฿59.81B
5.01%
1.00×
Property and equipment
15.61%
Spread over hurdle
32.32%