1.097
Revenue฿B
1.097
1.157
1.245
1.301
1.403
1.475
1.563
1.623
1.738
1.865
1.229
5.86%
6.14%
46
9.98
Revenue growth%
6.65
5.62
4.98
7.75
8.87
9.87
12.59
10.51
8.76
8.12
19.51
9.87
8.44
18
10.63
Gross margin%
21.16
18.40
18.74
20.14
19.14
18.42
17.21
15.53
13.51
11.25
8.08
15.53
18.41
90
14.48
Operating margin%
15.98
15.57
17.98
20.78
22.27
23.45
26.25
24.60
27.33
24.70
17.30
24.70
22.86
76
24.57
Net margin%
5.34
2.85
5.19
3.61
2.14
4.58
6.36
4.26
5.42
2.95
11.60
4.58
4.42
78
15.78
P/E ratio (avg)x
19.50
19.03
19.35
20.15
19.74
20.03
19.27
19.76
19.06
20.62
36.29
19.76
19.62
41
10.45
EV/EBITx
35.76
33.80
32.81
36.34
36.34
41.38
42.74
40.08
43.17
48.45
19.30
42.74
38.21
73
25.72
FCF yield (avg)%
7.80
8.87
6.31
5.83
7.44
5.42
3.10
0.80
0.40
1.60
9.86
1.60
5.63
28
23.51
FCF margin%
26.63
25.28
24.81
24.72
26.43
23.57
23.84
22.10
25.00
23.92
19.48
23.84
24.77
93
0.521
FCF / Net incomex
0.843
0.966
0.969
0.938
1.078
1.159
1.311
1.549
1.665
1.837
1.263
1.549
1.118
15
9.55
ROIC%
14.71
12.79
14.54
16.57
19.20
16.37
16.64
19.34
16.81
16.68
7.67
16.68
16.60
63
22.79
Return on equity%
9.49
9.76
11.23
13.40
13.09
12.75
12.83
10.03
9.93
11.09
9.43
11.09
11.16
26
13.25
Return on assets%
21.34
19.95
19.61
18.70
20.18
19.67
19.43
21.79
20.91
20.50
8.30
20.50
20.07
44
0.13
EPS฿
0.25
0.26
0.28
0.32
0.35
0.35
0.33
0.31
0.30
0.32
0.13
(2.01%)
2.72%
—
18.58
EPS growth%
10.76
8.96
8.67
11.00
12.38
10.64
10.52
11.32
13.19
13.03
10.65
11.32
10.88
28
0.16
Bookvalue per sh฿
0.22
0.24
0.29
0.31
0.36
0.36
0.41
0.41
0.44
0.47
0.06
5.12%
8.28%
—
0.24
FCF per share฿
0.23
0.28
0.28
0.28
0.32
0.35
0.39
0.39
0.43
0.43
0.07
6.16%
7.62%
—
0.23
Dividend per sh฿
0.11
0.11
0.11
0.11
0.13
0.14
0.15
0.16
0.15
0.16
0.35
5.56%
5.35%
—
26.85
Div yield (avg)%
18.33
16.44
16.29
17.33
17.84
15.80
18.35
19.09
17.83
20.04
25.45
18.35
17.83
47
18.41
Payout ratio%
3.38
4.35
4.71
2.88
5.68
8.17
6.56
8.45
10.31
10.85
3.23
8.45
6.12
92
3.439
Shares (diluted)B
3.054
3.259
3.257
2.883
2.884
2.512
2.731
2.944
3.078
2.989
3.608
0.72%
(0.64%)
12
4.07
Buyback yield%
7.19
9.00
7.20
5.19
3.72
4.75
7.08
6.86
4.50
3.72
12.21
4.75
6.02
56
1.555
D/E ratiox
0.209
0.231
0.216
0.208
0.209
0.205
0.197
0.190
0.200
0.211
0.603
0.200
0.208
15
1.751
Enterprise value฿B
0.470
0.542
0.635
0.664
0.712
0.683
0.701
0.743
0.749
0.765
2.057
1.45%
5.37%
57
0.643
LT debt฿B
0.180
0.161
0.161
0.157
0.168
0.170
0.147
0.144
0.127
0.110
2.128
(8.16%)
(4.57%)
20
Revenue
฿1.865B
6.14%
1.00×
Cost of revenue
฿1.137B
5.99%
0.99×
Operating expenses
฿322.1M
6.39%
1.02×
Property and equipment
21.16%
Goodwill & intangibles
20.19%
Spread over hurdle
(0.27%)