4.843
Revenue฿B
4.862
5.249
5.520
5.883
6.211
6.423
6.783
7.236
7.704
8.043
5.178
5.31%
5.79%
58
6.56
Revenue growth%
28.75
29.35
28.47
28.88
30.70
29.02
30.09
28.95
31.70
32.78
28.70
30.09
29.19
49
17.49
Gross margin%
7.11
6.40
3.70
5.32
7.97
5.03
4.36
6.45
5.71
7.73
29.46
5.71
6.05
45
15.07
Operating margin%
2.03
0.40
0.40
0.40
2.54
2.18
4.55
3.87
4.43
2.63
19.47
3.87
2.36
30
12.66
Net margin%
18.81
19.61
21.44
22.75
25.44
23.34
22.99
25.84
25.77
25.41
13.36
25.41
23.17
49
7.618
P/E ratio (avg)x
12.05
12.78
14.22
15.44
16.08
15.27
14.86
15.36
15.31
15.75
35.64
15.31
15.29
31
21.89
EV/EBITx
25.53
23.07
24.45
21.61
19.90
20.24
21.38
20.57
21.52
22.70
31.78
21.38
21.57
50
29.76
FCF yield (avg)%
31.03
29.85
30.44
33.01
31.70
29.48
27.82
26.54
29.31
29.99
22.15
29.31
29.92
70
23.19
FCF margin%
20.25
18.92
16.61
18.61
18.04
18.77
21.75
19.01
17.74
15.64
10.62
18.77
18.69
43
1.630
FCF / Net incomex
0.156
0.165
0.168
0.165
0.177
0.175
0.186
0.181
0.187
0.194
0.213
0.186
0.176
62
27.48
ROIC%
7.22
6.70
7.50
8.12
5.91
5.04
2.66
5.56
4.69
2.79
6.24
4.69
5.74
66
8.88
Return on equity%
11.93
11.69
12.79
10.33
9.68
11.45
10.53
7.71
9.75
10.07
2.61
10.07
10.43
25
5.92
Return on assets%
23.27
23.02
24.02
22.29
20.43
20.16
20.16
18.32
19.06
21.23
28.05
20.16
20.83
14
0.22
EPS฿
0.47
0.49
0.53
0.60
0.66
0.63
0.68
0.76
0.77
0.81
0.24
4.17%
5.99%
—
27.43
EPS growth%
31.82
33.35
31.11
32.42
29.91
27.46
30.16
29.70
28.36
26.33
5.15
28.36
30.03
46
0.22
Bookvalue per sh฿
1.05
1.05
1.09
1.04
1.13
1.29
1.34
1.48
1.53
1.61
0.54
7.34%
4.03%
—
1.06
FCF per share฿
0.14
0.15
0.15
0.17
0.16
0.16
0.15
0.14
0.15
0.16
0.48
(0.17%)
0.89%
—
0.76
Dividend per sh฿
1.11
1.21
1.22
1.18
1.19
1.23
1.38
1.46
1.35
1.49
0.42
4.75%
3.96%
—
7.45
Div yield (avg)%
8.91
8.23
9.28
8.96
8.22
9.63
11.56
14.04
16.34
14.97
13.67
14.04
9.46
73
6.27
Payout ratio%
11.73
13.42
15.11
15.63
17.13
19.34
16.39
18.11
17.13
19.32
25.85
18.11
16.76
16
2.450
Shares (diluted)B
2.322
2.115
2.164
2.323
2.234
2.231
2.480
2.680
2.619
2.831
2.462
4.85%
1.30%
58
9.28
Buyback yield%
18.76
19.56
18.30
19.83
19.71
21.76
20.27
20.91
19.03
17.17
11.06
20.27
19.64
49
0.102
D/E ratiox
0.300
0.346
0.388
0.420
0.425
0.446
0.452
0.469
0.451
0.443
0.415
0.451
0.434
62
6.801
Enterprise value฿B
1.345
1.510
1.690
1.806
1.998
2.322
2.498
2.512
2.539
2.663
2.941
5.92%
7.14%
51
1.193
LT debt฿B
3.960
3.649
3.878
3.642
3.605
3.965
3.837
3.998
3.979
3.751
5.611
0.80%
(1.57%)
30
Revenue
฿8.043B
5.79%
1.00×
Cost of revenue
฿5.155B
6.02%
1.02×
Operating expenses
฿1.842B
5.66%
0.99×
Property and equipment
15.80%
Spread over hurdle
(4.58%)