1.683
Revenue฿B
1.725
1.741
1.738
1.795
1.847
1.863
1.904
1.962
1.980
2.017
1.853
1.78%
1.69%
75
5.44
Revenue growth%
16.75
14.21
14.98
14.28
15.09
13.16
14.78
12.77
10.26
12.97
10.32
12.97
14.24
21
27.63
Gross margin%
14.51
14.82
12.25
10.20
11.58
10.47
10.44
13.21
10.21
12.36
15.33
10.47
11.91
44
16.37
Operating margin%
11.24
9.52
11.18
8.71
9.24
7.35
4.56
2.66
2.73
2.27
12.14
2.73
8.03
55
13.79
Net margin%
27.71
28.36
26.96
27.06
24.69
25.90
24.56
22.79
21.11
19.14
7.53
22.79
25.30
6
36.01
P/E ratio (avg)x
13.93
14.60
16.62
17.31
17.00
16.20
17.66
20.23
20.94
21.96
16.58
20.23
17.15
73
12.74
EV/EBITx
22.92
24.75
28.44
32.34
35.69
40.33
47.79
48.94
48.93
48.58
15.80
48.58
38.01
38
19.16
FCF yield (avg)%
29.17
30.41
32.81
34.49
32.41
34.91
32.23
34.47
35.25
36.80
10.71
34.91
33.64
15
16.53
FCF margin%
15.98
14.86
16.94
16.06
18.33
20.13
17.54
20.34
19.18
19.19
18.97
19.19
17.94
46
0.146
FCF / Net incomex
0.179
0.160
0.179
0.169
0.183
0.197
0.189
0.170
0.176
0.169
1.234
0.176
0.178
82
13.46
ROIC%
9.92
9.91
12.68
11.22
8.90
8.94
6.66
6.26
4.72
6.78
18.77
6.66
8.92
41
6.35
Return on equity%
12.03
13.61
12.48
11.31
11.33
9.84
10.67
12.01
14.40
14.59
3.79
12.01
12.02
84
27.85
Return on assets%
28.27
25.83
24.83
25.13
26.79
24.52
22.24
20.66
23.17
21.16
15.87
22.24
24.67
5
0.94
EPS฿
0.44
0.46
0.53
0.54
0.58
0.58
0.69
0.67
0.81
0.86
1.01
8.33%
7.85%
—
25.99
EPS growth%
19.54
20.27
18.46
20.06
17.29
16.80
16.10
15.27
15.18
15.44
8.75
15.44
17.05
56
1.00
Bookvalue per sh฿
0.93
0.85
0.86
0.86
0.75
0.65
0.62
0.55
0.48
0.46
0.80
(9.16%)
(6.33%)
—
1.38
FCF per share฿
0.20
0.22
0.22
0.23
0.23
0.24
0.21
0.21
0.19
0.19
0.85
(3.82%)
(0.97%)
—
0.36
Dividend per sh฿
0.57
0.61
0.55
0.55
0.53
0.48
0.46
0.49
0.52
0.58
0.35
1.79%
0.07%
—
15.53
Div yield (avg)%
20.79
21.10
19.11
20.93
21.39
22.39
23.99
21.41
22.22
20.72
9.29
22.22
21.24
6
28.29
Payout ratio%
10.84
10.42
7.90
8.33
7.77
8.66
9.75
10.54
12.48
15.47
19.05
10.54
10.09
81
0.943
Shares (diluted)B
1.322
1.546
1.543
1.645
1.823
1.926
1.819
2.116
2.379
2.653
0.908
7.79%
7.37%
83
26.70
Buyback yield%
7.92
9.43
11.14
10.80
11.80
9.99
9.35
11.66
13.30
12.20
6.98
11.66
10.97
84
0.700
D/E ratiox
0.255
0.274
0.310
0.325
0.337
0.341
0.396
0.451
0.466
0.507
0.798
0.451
0.339
87
672.0
Enterprise value฿M
842.3
834.2
795.9
876.3
867.1
888.4
880.1
916.7
904.0
886.1
90.60
0.44%
0.45%
56
1.593
LT debt฿B
1.670
1.577
1.692
1.821
1.983
2.193
2.307
2.642
2.883
3.337
0.825
10.97%
8.02%
62
Revenue
฿2.017B
1.69%
1.00×
Cost of revenue
฿1.301B
1.72%
1.00×
Operating expenses
฿397.6M
2.24%
1.06×
Property and equipment
15.08%
Spread over hurdle
44.65%