3.303
Revenue฿B
4.632
4.634
4.697
4.823
4.904
4.999
4.994
4.990
5.109
5.052
3.633
0.60%
1.16%
67
19.28
Revenue growth%
21.66
24.25
26.81
29.71
29.33
31.54
31.73
33.29
34.84
37.45
29.22
33.29
30.62
52
3.26
Gross margin%
7.92
7.06
4.96
6.13
7.15
6.29
4.56
5.22
4.99
5.45
12.26
5.22
5.79
71
18.18
Operating margin%
28.75
31.16
30.13
28.04
25.26
23.67
22.41
19.83
22.74
19.91
2.44
22.41
24.46
21
24.43
Net margin%
7.61
5.14
7.63
9.30
9.75
11.87
9.63
6.92
6.86
7.05
12.42
7.05
7.62
22
11.33
P/E ratio (avg)x
29.33
33.17
33.56
33.47
33.16
35.49
39.28
41.65
44.22
45.67
11.52
41.65
34.53
69
35.96
EV/EBITx
36.28
35.52
38.23
34.33
35.72
38.18
34.26
30.52
28.10
27.55
26.29
30.52
34.92
11
27.02
FCF yield (avg)%
31.02
30.13
30.29
31.03
33.11
35.39
37.51
35.11
32.87
31.84
10.29
35.11
32.35
34
9.74
FCF margin%
17.87
18.40
20.05
19.67
19.57
16.62
17.30
18.98
19.76
19.22
27.70
18.98
19.10
83
0.295
FCF / Net incomex
1.359
1.460
1.527
1.585
1.770
1.862
1.787
1.819
1.742
1.646
0.549
1.787
1.694
84
2.61
ROIC%
5.41
5.73
5.63
7.77
6.24
6.96
7.52
6.62
3.98
5.93
22.27
6.62
6.09
50
29.94
Return on equity%
26.55
23.82
21.40
21.05
19.28
21.09
22.52
20.18
18.54
19.77
2.49
20.18
21.07
15
20.36
Return on assets%
33.06
30.08
30.15
27.89
30.56
28.63
27.26
24.89
21.99
22.17
15.14
24.89
28.26
84
0.20
EPS฿
0.26
0.27
0.31
0.31
0.32
0.33
0.38
0.43
0.47
0.56
0.22
11.69%
7.87%
—
13.81
EPS growth%
24.51
25.68
26.62
29.14
29.98
30.99
33.98
35.24
33.08
31.87
14.30
33.08
30.49
56
0.76
Bookvalue per sh฿
0.30
0.26
0.27
0.28
0.27
0.25
0.23
0.20
0.21
0.18
0.15
(7.47%)
(6.42%)
—
0.90
FCF per share฿
0.69
0.65
0.60
0.54
0.55
0.50
0.54
0.57
0.60
0.53
0.41
(0.76%)
(3.20%)
—
0.35
Dividend per sh฿
0.84
0.84
0.83
0.91
0.90
0.97
0.92
1.05
1.17
1.12
0.62
4.50%
2.32%
—
23.93
Div yield (avg)%
27.39
29.55
26.66
27.33
27.14
28.01
25.32
25.97
28.86
27.68
27.84
27.68
27.36
28
25.08
Payout ratio%
23.10
26.08
26.28
25.41
26.23
25.75
22.79
22.87
20.58
22.55
21.46
22.79
24.25
87
2.814
Shares (diluted)B
2.282
2.182
2.118
2.242
2.059
2.178
1.965
2.080
1.897
1.920
2.734
(1.39%)
(2.57%)
20
28.63
Buyback yield%
22.86
21.02
21.74
20.70
19.01
22.00
21.86
22.84
20.92
20.65
4.65
21.86
21.38
94
0.896
D/E ratiox
0.154
0.138
0.131
0.122
0.109
0.098
0.085
0.077
0.081
0.084
1.243
0.084
0.103
13
4.220
Enterprise value฿B
3.226
3.368
3.279
3.303
3.726
4.101
4.081
4.435
5.019
4.852
3.285
5.42%
5.27%
24
2.372
LT debt฿B
4.991
5.346
5.427
6.267
6.739
6.503
7.222
6.973
7.172
8.160
0.790
3.90%
5.08%
87
Revenue
฿5.052B
1.16%
1.00×
Cost of revenue
฿2.631B
1.27%
1.01×
Operating expenses
฿783.5M
1.73%
1.06×
Goodwill & intangibles
18.39%
Property and equipment
17.31%
Cash and investments
13.98%
Return on capital
116.15%
Spread over hurdle
106.96%