0.638
Revenue฿B
3.639
3.717
3.789
3.839
3.997
4.170
4.275
4.471
4.669
4.759
0.685
3.55%
2.96%
92
11.31
Revenue growth%
28.25
27.45
28.57
29.58
30.78
31.05
30.02
31.67
34.12
31.81
9.48
31.67
30.40
22
27.62
Gross margin%
26.82
28.79
26.79
26.00
26.41
27.82
29.62
28.38
30.28
27.59
19.10
28.38
27.71
92
14.70
Operating margin%
18.70
16.48
16.14
16.32
15.36
14.77
15.82
14.69
12.72
12.04
25.04
14.69
15.59
90
18.49
Net margin%
11.77
8.86
6.89
6.85
6.13
5.57
8.11
5.96
3.27
2.64
16.19
5.57
6.49
66
26.18
P/E ratio (avg)x
32.12
37.48
43.32
41.48
43.80
44.86
47.66
54.03
59.00
66.53
32.29
54.03
44.33
7
26.92
EV/EBITx
21.98
19.91
19.40
20.05
19.08
18.87
18.75
16.98
17.02
14.87
25.99
17.02
18.98
72
25.99
FCF yield (avg)%
22.57
21.38
22.58
23.24
22.36
23.12
23.63
26.38
23.80
25.87
28.96
23.80
23.18
5
11.28
FCF margin%
15.43
16.78
14.02
11.34
12.94
11.37
10.89
10.90
8.83
6.84
16.94
10.89
11.35
28
1.766
FCF / Net incomex
1.727
2.009
2.169
2.200
2.251
2.217
2.589
3.038
3.298
3.541
1.623
3.038
2.234
90
24.60
ROIC%
7.58
10.24
11.74
8.85
9.51
9.39
11.34
13.07
15.02
12.84
23.12
12.84
10.79
28
5.47
Return on equity%
6.25
4.17
5.70
4.90
6.60
5.94
4.57
2.72
4.78
4.88
9.84
4.78
4.89
21
21.62
Return on assets%
22.14
21.85
21.32
21.01
22.66
23.93
22.28
21.53
20.70
19.45
20.85
21.53
21.69
93
1.32
EPS฿
2.06
1.99
2.15
2.34
2.69
2.95
2.91
2.88
2.94
3.18
1.39
3.36%
5.79%
—
26.82
EPS growth%
17.50
19.61
17.07
15.57
18.29
20.49
21.94
22.23
23.87
26.32
7.65
22.23
20.05
83
0.57
Bookvalue per sh฿
1.79
2.12
2.07
2.10
2.06
2.39
2.27
2.28
2.64
2.56
1.55
4.46%
4.23%
—
0.91
FCF per share฿
0.88
0.98
1.00
0.97
1.06
1.07
1.07
1.02
1.05
1.06
0.60
0.01%
3.34%
—
1.57
Dividend per sh฿
0.53
0.61
0.63
0.63
0.60
0.58
0.68
0.66
0.76
0.90
0.62
8.60%
6.77%
—
21.96
Div yield (avg)%
11.92
14.89
17.05
18.65
17.56
19.79
19.80
22.07
21.60
20.89
28.47
20.89
19.22
19
27.90
Payout ratio%
4.46
3.25
4.25
6.40
4.82
1.96
0.73
0.40
0.40
0.59
29.56
0.59
2.61
79
3.172
Shares (diluted)B
3.738
3.731
4.242
4.823
4.940
4.922
4.705
5.125
4.847
5.467
3.230
2.05%
3.45%
56
7.82
Buyback yield%
14.69
13.54
15.37
14.84
17.36
19.25
20.51
17.76
19.52
18.10
19.01
19.25
17.56
59
0.642
D/E ratiox
0.253
0.228
0.224
0.245
0.232
0.244
0.242
0.216
0.237
0.226
0.771
0.237
0.234
70
2.379
Enterprise value฿B
5.745
6.111
6.922
7.879
9.461
10.88
12.09
13.82
13.97
16.35
0.831
11.56%
11.23%
65
0.744
LT debt฿B
5.283
5.358
4.943
4.846
5.086
5.053
4.865
4.933
4.647
4.799
4.106
(1.16%)
0.07%
12
Revenue
฿4.759B
2.96%
1.00×
Cost of revenue
฿3.331B
2.96%
1.00×
Operating expenses
฿946.9M
2.38%
0.94×
Property and equipment
20.11%
Cash and investments
15.01%
Spread over hurdle
(3.54%)