2.518
Revenue฿B
1.494
1.580
1.723
1.849
1.977
2.084
2.207
2.375
2.575
2.710
2.608
6.51%
6.67%
13
14.21
Revenue growth%
8.65
6.94
6.06
3.13
2.00
2.51
2.01
0.40
0.40
3.19
17.19
2.01
2.82
93
21.96
Gross margin%
27.86
30.59
28.20
29.35
27.58
24.77
27.52
26.88
27.25
26.17
21.80
26.88
27.55
79
19.75
Operating margin%
21.83
20.44
19.55
19.37
20.52
23.00
20.16
18.08
18.41
19.98
2.86
19.98
20.07
40
24.71
Net margin%
3.66
2.10
1.85
1.25
0.40
3.02
2.79
3.46
2.66
1.08
26.67
2.79
2.38
7
6.580
P/E ratio (avg)x
21.42
22.93
26.68
30.49
29.60
32.39
31.36
31.01
30.50
29.99
9.915
31.01
30.24
33
10.48
EV/EBITx
17.48
17.10
15.82
15.28
14.63
15.88
17.06
17.74
18.41
17.74
18.43
17.74
17.08
89
24.10
FCF yield (avg)%
13.46
13.32
15.32
15.49
12.97
10.77
8.85
9.41
7.30
5.54
11.28
8.85
11.87
60
19.75
FCF margin%
0.40
1.10
0.40
2.52
4.80
7.31
7.50
5.35
2.73
2.34
10.90
5.35
2.63
58
1.767
FCF / Net incomex
0.923
1.003
0.985
0.997
0.930
0.892
0.920
0.871
0.860
0.881
0.972
0.881
0.922
7
4.74
ROIC%
16.64
15.16
15.71
14.00
15.64
16.46
17.61
15.42
13.74
15.02
23.02
15.42
15.53
88
22.16
Return on equity%
22.36
21.92
20.85
23.34
21.92
24.17
25.14
23.81
26.79
23.89
11.85
24.17
23.57
86
17.56
Return on assets%
15.38
17.43
18.56
18.77
16.09
17.89
16.11
13.41
13.45
15.01
24.96
15.01
16.10
43
0.72
EPS฿
0.34
0.36
0.32
0.29
0.29
0.31
0.27
0.29
0.29
0.28
0.79
(1.11%)
(1.66%)
—
3.64
EPS growth%
28.48
29.13
29.63
32.11
33.32
31.52
31.38
29.72
30.61
31.41
16.04
31.38
30.99
87
0.35
Bookvalue per sh฿
0.21
0.23
0.25
0.28
0.29
0.32
0.33
0.33
0.37
0.36
0.44
4.08%
6.48%
—
0.78
FCF per share฿
1.17
1.17
1.08
1.11
1.25
1.22
1.41
1.47
1.50
1.61
0.32
5.18%
4.39%
—
0.41
Dividend per sh฿
0.66
0.66
0.70
0.71
0.77
0.84
0.95
1.02
1.18
1.24
0.34
9.92%
6.61%
—
7.41
Div yield (avg)%
21.21
21.06
20.13
22.51
24.14
21.82
24.47
26.33
28.94
27.28
9.28
26.33
23.32
79
11.40
Payout ratio%
5.72
6.97
9.70
9.62
12.06
10.74
12.03
12.78
15.63
16.28
18.98
12.78
11.38
14
1.431
Shares (diluted)B
1.378
1.266
1.253
1.321
1.350
1.269
1.341
1.209
1.144
1.235
1.493
(1.77%)
(0.66%)
53
18.25
Buyback yield%
16.42
15.94
13.68
10.69
10.44
10.69
10.02
8.61
6.14
3.52
29.36
8.61
10.56
25
1.291
D/E ratiox
0.319
0.340
0.319
0.300
0.307
0.300
0.311
0.296
0.319
0.351
0.184
0.311
0.315
19
0.183
Enterprise value฿B
2.186
2.286
2.351
2.396
2.385
2.698
2.702
3.136
3.248
3.770
1.187
9.59%
5.49%
69
2.513
LT debt฿B
0.840
0.830
0.768
0.687
0.714
0.755
0.676
0.628
0.643
0.654
2.346
(1.74%)
(1.61%)
36
Revenue
฿2.710B
6.67%
1.00×
Cost of revenue
฿1.728B
6.53%
0.99×
Operating expenses
฿317.1M
6.47%
0.98×
Cash and investments
16.41%
Property and equipment
15.87%
Spread over hurdle
13.07%