4.015
Revenue฿B
17.74
17.99
17.87
18.14
18.44
19.01
19.55
19.59
19.30
19.59
4.415
1.22%
1.08%
51
21.06
Revenue growth%
17.90
15.47
13.05
12.54
14.44
15.40
14.81
13.33
11.68
14.57
23.33
14.57
14.50
12
25.66
Gross margin%
17.34
15.82
16.73
15.00
17.54
16.15
15.05
17.60
16.06
17.83
23.47
16.15
16.44
49
12.24
Operating margin%
10.20
10.94
9.61
10.19
10.13
11.98
13.69
11.72
10.88
11.18
6.96
11.72
10.91
48
13.39
Net margin%
25.52
22.93
23.95
24.95
26.21
28.49
30.32
27.34
24.66
23.46
22.35
27.34
25.24
55
16.05
P/E ratio (avg)x
7.972
8.587
8.022
8.030
7.528
7.206
7.635
8.158
6.993
7.569
11.41
7.569
7.804
45
15.89
EV/EBITx
6.227
6.625
7.187
6.502
6.442
6.956
7.241
7.620
8.189
7.505
22.43
7.505
7.072
92
7.54
FCF yield (avg)%
25.86
28.60
26.55
24.15
23.20
24.90
22.48
24.53
22.79
20.13
10.98
22.79
24.34
94
2.18
FCF margin%
20.72
19.29
19.77
20.65
19.90
19.71
20.25
19.64
18.69
20.79
28.27
19.71
19.83
33
1.079
FCF / Net incomex
1.507
1.348
1.495
1.365
1.234
1.116
1.234
1.084
1.073
1.149
0.667
1.116
1.234
26
22.91
ROIC%
17.09
18.36
16.06
17.77
19.45
21.48
22.39
20.67
20.49
21.91
14.34
21.48
19.97
17
13.41
Return on equity%
17.34
16.49
14.32
16.83
15.06
14.71
12.44
13.31
15.70
14.26
2.28
14.26
14.89
47
9.86
Return on assets%
15.91
14.21
15.71
15.50
16.32
13.96
14.05
12.75
15.27
17.75
13.84
14.05
15.38
79
2.46
EPS฿
2.37
2.66
3.15
3.54
3.58
4.06
4.13
3.95
4.45
4.72
2.71
5.67%
8.67%
—
21.50
EPS growth%
9.93
12.52
13.68
15.31
12.49
12.05
12.84
13.80
16.64
16.86
18.03
13.80
13.26
55
1.49
Bookvalue per sh฿
1.78
1.73
1.83
1.76
1.55
1.69
1.77
1.75
1.68
1.81
0.67
3.20%
0.52%
—
2.16
FCF per share฿
2.49
2.40
2.49
2.62
2.79
2.90
3.43
3.26
3.35
3.68
2.84
5.66%
5.58%
—
1.82
Dividend per sh฿
0.49
0.49
0.50
0.45
0.46
0.49
0.44
0.41
0.41
0.42
1.16
(1.91%)
(1.07%)
—
21.27
Div yield (avg)%
20.15
19.40
18.22
16.47
14.33
12.52
14.95
13.37
11.11
9.57
2.60
12.52
14.64
20
17.90
Payout ratio%
22.86
21.78
18.89
20.85
18.85
20.22
17.74
20.01
21.57
22.02
19.30
20.22
20.53
72
3.606
Shares (diluted)B
4.053
3.504
3.669
3.335
3.329
3.442
3.289
3.344
3.167
3.267
3.621
(0.37%)
(1.92%)
41
4.92
Buyback yield%
26.81
25.24
22.99
20.21
20.48
21.81
22.90
21.52
22.04
20.70
10.86
21.81
21.93
67
1.681
D/E ratiox
0.812
0.947
0.972
1.062
1.129
1.282
1.347
1.509
1.723
1.978
0.808
1.509
1.206
21
12.25
Enterprise value฿B
27.38
29.50
30.79
34.73
42.20
43.72
47.16
48.76
48.92
55.97
16.39
5.81%
8.44%
36
2.358
LT debt฿B
11.84
10.83
12.29
12.05
11.89
11.75
10.93
12.30
13.03
14.78
2.931
4.46%
1.57%
22
Revenue
฿19.59B
1.08%
1.00×
Cost of revenue
฿13.71B
1.08%
1.00×
Operating expenses
฿4.284B
0.72%
0.96×
Property and equipment
18.74%
Spread over hurdle
15.25%