14.22
Revenue฿B
20.80
22.26
23.39
24.48
25.50
27.42
28.22
29.73
31.14
33.24
15.29
5.44%
5.15%
89
8.62
Revenue growth%
15.71
17.55
17.48
18.95
18.85
20.91
19.11
16.80
18.84
16.41
4.82
18.84
18.20
94
5.15
Gross margin%
9.07
8.07
8.20
9.95
7.36
6.02
7.99
9.75
12.62
14.29
10.14
9.75
8.64
5
4.74
Operating margin%
21.67
22.57
23.11
21.09
18.51
20.02
20.16
20.68
18.05
20.17
13.42
20.16
20.43
69
9.07
Net margin%
30.28
28.04
30.42
31.35
34.19
31.76
29.42
28.38
26.63
28.51
18.15
28.51
29.85
92
12.98
P/E ratio (avg)x
16.57
18.38
19.86
19.47
19.78
20.57
23.48
23.32
24.87
24.00
21.73
23.48
20.21
7
24.93
EV/EBITx
38.39
43.97
50.26
47.85
44.45
44.46
42.51
44.44
45.50
44.03
35.50
44.44
44.44
69
24.03
FCF yield (avg)%
9.43
10.37
7.91
5.31
3.67
1.70
2.42
1.93
0.73
0.40
21.88
1.70
3.05
27
14.07
FCF margin%
14.51
14.75
15.26
17.54
16.73
14.36
16.61
18.87
15.99
16.66
5.98
16.61
16.30
16
0.728
FCF / Net incomex
0.636
0.658
0.654
0.769
0.836
0.880
0.849
0.917
0.907
1.028
0.144
0.907
0.842
74
8.63
ROIC%
29.32
26.89
26.26
24.99
26.79
26.35
27.39
26.54
23.66
21.10
20.79
26.35
26.44
87
27.58
Return on equity%
0.40
2.48
1.94
4.21
1.41
1.69
0.41
0.97
3.39
3.39
5.45
1.69
1.82
70
23.46
Return on assets%
24.32
21.67
24.03
23.73
26.39
24.44
27.08
25.49
25.42
25.64
18.05
25.49
24.93
40
0.80
EPS฿
2.86
3.24
3.58
3.49
3.36
3.20
3.70
3.66
4.02
4.41
0.89
5.57%
5.02%
—
23.62
EPS growth%
18.41
15.42
17.66
18.93
21.48
20.29
21.43
23.03
21.94
20.61
14.40
21.43
20.45
81
1.99
Bookvalue per sh฿
0.74
0.72
0.73
0.77
0.88
1.00
0.91
1.01
0.92
0.99
0.79
2.39%
3.24%
—
1.65
FCF per share฿
1.71
1.51
1.66
1.51
1.55
1.51
1.67
1.65
1.50
1.38
1.11
(2.37%)
(2.76%)
—
1.38
Dividend per sh฿
0.60
0.59
0.64
0.60
0.58
0.63
0.67
0.75
0.71
0.67
0.97
3.04%
1.28%
—
16.91
Div yield (avg)%
17.03
17.82
16.21
13.28
12.87
11.30
9.96
12.63
12.87
12.52
3.06
12.52
12.87
88
26.39
Payout ratio%
14.79
14.18
14.47
15.33
15.62
16.83
19.49
17.37
19.08
19.15
16.17
19.08
16.22
78
4.004
Shares (diluted)B
3.307
2.879
2.881
2.930
3.015
2.846
2.913
2.908
3.096
3.365
4.057
2.22%
(0.19%)
54
9.89
Buyback yield%
17.44
17.18
15.77
14.22
16.33
14.00
11.38
12.27
13.98
14.36
25.75
13.98
14.29
58
0.665
D/E ratiox
1.197
1.128
1.204
1.369
1.483
1.532
1.527
1.576
1.563
1.744
1.624
1.563
1.505
83
19.41
Enterprise value฿B
13.30
14.48
16.00
17.11
16.75
17.23
18.11
20.09
20.83
22.41
13.27
5.99%
5.43%
45
19.24
LT debt฿B
10.49
11.24
12.33
13.62
12.26
11.13
12.05
12.94
13.98
15.55
21.90
4.87%
4.76%
54
Revenue
฿33.24B
5.15%
1.00×
Cost of revenue
฿16.11B
5.11%
1.00×
Operating expenses
฿5.690B
4.85%
0.97×
Property and equipment
15.38%
Spread over hurdle
86.88%