2.151
Revenue฿B
2.902
2.967
2.971
3.046
3.179
3.300
3.440
3.584
3.758
3.790
2.353
3.58%
3.20%
88
24.43
Revenue growth%
23.84
23.54
24.31
26.42
25.66
23.26
20.94
22.06
20.42
21.74
26.02
21.74
23.40
73
15.47
Gross margin%
17.86
18.87
19.72
18.37
17.76
17.65
15.10
17.17
19.66
19.33
21.38
17.65
18.12
72
14.24
Operating margin%
27.13
28.14
26.23
28.65
30.13
32.66
31.12
28.64
28.36
29.33
5.60
29.33
28.64
37
3.69
Net margin%
19.22
20.38
19.03
19.29
16.38
18.67
18.77
18.73
16.95
14.54
13.88
18.67
18.75
60
27.25
P/E ratio (avg)x
8.698
9.568
10.32
11.12
11.11
12.91
13.49
15.54
17.38
16.44
32.73
15.54
12.02
29
22.59
EV/EBITx
31.48
31.99
31.65
32.23
29.84
31.05
29.16
29.23
29.14
30.30
31.45
29.23
30.67
38
25.73
FCF yield (avg)%
27.14
24.28
27.26
29.63
31.81
33.50
35.04
35.25
37.67
37.78
2.73
35.25
32.65
63
9.08
FCF margin%
6.96
8.58
5.72
5.95
6.58
7.70
6.48
8.76
6.70
3.74
17.31
6.70
6.64
25
0.332
FCF / Net incomex
0.390
0.438
0.470
0.552
0.608
0.649
0.733
0.753
0.820
0.942
0.790
0.753
0.628
91
12.02
ROIC%
11.52
10.98
11.56
11.35
8.45
6.67
9.52
8.82
11.27
12.57
27.23
9.52
11.13
35
3.95
Return on equity%
24.57
25.54
25.75
24.27
25.97
25.43
23.16
21.15
20.95
23.26
6.36
23.16
24.42
66
3.72
Return on assets%
13.24
13.03
11.09
10.20
12.35
11.49
8.75
6.09
8.12
5.88
24.60
8.12
10.65
33
1.41
EPS฿
0.46
0.50
0.55
0.51
0.56
0.61
0.66
0.65
0.64
0.64
1.50
2.77%
2.62%
—
21.23
EPS growth%
17.93
19.89
18.04
15.85
15.27
14.56
12.13
12.93
10.86
13.71
7.21
12.93
14.92
28
0.38
Bookvalue per sh฿
0.77
0.73
0.67
0.63
0.63
0.70
0.68
0.65
0.60
0.62
1.57
(0.39%)
(1.10%)
—
0.50
FCF per share฿
0.76
0.77
0.84
0.97
0.93
1.06
1.06
1.11
1.25
1.29
0.65
6.66%
5.04%
—
1.49
Dividend per sh฿
1.64
1.93
2.18
2.11
2.46
2.78
2.76
3.25
3.67
3.78
1.44
8.98%
9.11%
—
7.54
Div yield (avg)%
24.95
27.25
24.47
26.70
27.90
27.94
25.74
27.21
25.17
24.26
15.09
25.74
26.22
56
17.76
Payout ratio%
2.74
0.40
1.91
1.13
0.40
0.40
1.08
0.40
3.25
1.12
3.45
1.08
1.10
33
1.270
Shares (diluted)B
1.875
2.263
2.534
2.752
3.283
3.194
3.403
3.952
3.835
4.076
1.242
4.42%
8.59%
92
9.31
Buyback yield%
21.40
23.20
24.05
21.10
23.52
24.31
24.38
26.96
24.96
25.99
18.53
24.96
24.18
61
0.555
D/E ratiox
0.775
0.694
0.769
0.732
0.696
0.723
0.672
0.674
0.678
0.744
0.734
0.678
0.709
62
2.912
Enterprise value฿B
1.367
1.563
1.456
1.478
1.545
1.727
1.891
1.824
1.959
2.069
0.176
6.02%
3.41%
76
1.786
LT debt฿B
1.742
1.938
1.982
2.172
2.110
2.386
2.264
2.390
2.380
2.417
1.601
2.76%
2.53%
88
Revenue
฿3.790B
3.20%
1.00×
Cost of revenue
฿2.077B
3.31%
1.01×
Operating expenses
฿497.1M
2.50%
0.93×
Property and equipment
17.64%
Spread over hurdle
17.90%