17.00
Revenue฿B
71.87
71.79
71.91
72.30
73.92
74.81
75.50
78.78
81.38
84.28
18.71
2.66%
1.72%
16
27.71
Revenue growth%
19.70
19.70
16.81
19.38
16.41
15.38
12.64
9.75
7.10
8.83
8.34
9.75
15.89
27
26.59
Gross margin%
10.45
10.28
8.49
11.25
12.62
14.18
12.20
10.70
11.82
13.72
3.17
12.20
11.53
24
9.51
Operating margin%
14.96
13.48
13.64
13.02
13.87
14.05
13.02
14.35
15.00
14.97
11.38
14.35
13.96
39
24.10
Net margin%
22.40
24.01
22.08
21.91
24.43
22.61
25.28
25.75
26.57
29.32
17.91
25.75
24.22
31
9.412
P/E ratio (avg)x
24.45
22.99
23.56
20.77
21.58
21.27
20.41
19.75
18.81
20.40
13.91
20.40
21.02
42
9.928
EV/EBITx
12.60
12.40
13.09
13.94
14.65
15.33
15.97
16.85
18.57
19.84
36.88
16.85
14.99
15
25.59
FCF yield (avg)%
22.46
23.47
23.72
25.44
27.44
25.06
26.66
24.52
26.17
28.54
23.59
26.17
25.25
46
15.21
FCF margin%
10.12
12.39
13.57
10.63
10.00
10.80
9.60
12.50
14.95
16.76
27.12
12.50
11.60
76
1.476
FCF / Net incomex
0.312
0.350
0.360
0.390
0.422
0.441
0.504
0.578
0.647
0.701
1.727
0.578
0.432
10
19.10
ROIC%
12.35
9.36
7.82
10.20
7.56
5.44
6.13
6.99
4.79
6.39
29.47
6.13
7.28
48
20.62
Return on equity%
5.22
7.72
5.22
6.96
9.37
7.37
8.77
7.06
6.19
4.26
23.26
7.06
7.01
9
13.18
Return on assets%
5.73
7.02
6.64
9.25
10.26
11.69
11.89
11.05
11.61
13.58
17.98
11.69
10.66
76
0.47
EPS฿
0.46
0.42
0.39
0.41
0.40
0.43
0.48
0.50
0.54
0.58
0.50
7.50%
3.15%
—
15.47
EPS growth%
16.60
16.63
14.00
16.16
15.95
15.96
16.17
15.84
17.12
17.08
22.08
16.17
16.17
15
1.31
Bookvalue per sh฿
2.20
2.40
2.73
3.18
3.63
3.93
4.44
4.29
4.38
4.53
0.89
4.53%
7.44%
—
0.49
FCF per share฿
1.23
1.20
1.31
1.32
1.26
1.15
1.16
1.11
1.11
0.97
0.56
(5.05%)
(2.82%)
—
1.58
Dividend per sh฿
2.97
2.81
2.82
3.29
3.18
3.35
3.86
4.39
4.41
5.07
1.99
9.76%
5.03%
—
17.17
Div yield (avg)%
15.05
15.34
12.94
13.93
14.55
15.84
14.06
16.93
18.52
16.96
28.49
16.93
15.20
31
15.15
Payout ratio%
24.99
26.66
25.08
25.57
23.72
25.92
24.99
22.34
23.87
23.19
10.94
23.87
24.99
21
8.133
Shares (diluted)B
11.07
10.57
9.830
9.059
8.353
8.501
9.329
8.646
8.044
9.133
7.972
1.80%
(2.64%)
80
14.75
Buyback yield%
11.79
9.60
7.58
4.87
1.99
3.12
4.73
6.11
6.25
6.30
22.86
6.11
6.18
22
1.151
D/E ratiox
0.672
0.672
0.627
0.632
0.575
0.577
0.520
0.542
0.480
0.454
1.153
0.520
0.576
36
73.13
Enterprise value฿B
70.14
73.26
73.13
84.01
92.42
93.05
94.10
91.93
103.2
105.3
69.94
2.64%
4.71%
14
20.57
LT debt฿B
23.80
27.12
25.34
23.80
24.96
25.88
27.14
28.53
29.82
34.28
6.321
6.55%
3.19%
32
Revenue
฿84.28B
1.72%
1.00×
Cost of revenue
฿41.96B
2.06%
1.03×
Operating expenses
฿15.58B
0.81%
0.91×
Property and equipment
17.09%
Return on capital
112.80%
Spread over hurdle
102.83%