0.282
Revenue฿B
1.581
1.640
1.629
1.627
1.676
1.669
1.663
1.715
1.757
1.769
0.295
1.08%
1.39%
70
25.98
Revenue growth%
28.43
28.51
27.78
27.23
24.43
23.77
23.12
24.38
24.99
27.87
8.35
24.38
26.11
50
10.37
Gross margin%
1.41
3.63
6.60
4.31
5.78
7.15
9.40
12.32
13.58
15.08
26.40
12.32
6.88
62
28.38
Operating margin%
20.87
19.68
21.52
22.15
22.94
22.99
25.65
26.60
23.61
22.92
29.58
23.61
22.93
32
24.96
Net margin%
12.09
13.14
15.51
16.13
14.18
12.84
14.77
16.99
14.83
13.80
6.60
14.77
14.47
57
16.64
P/E ratio (avg)x
16.83
17.33
19.80
21.15
23.91
21.97
24.30
25.05
28.41
31.67
30.11
25.05
22.94
8
20.48
EV/EBITx
40.56
42.88
46.64
43.58
49.46
47.69
50.49
56.42
58.72
60.43
33.89
56.42
48.57
62
10.68
FCF yield (avg)%
26.55
26.97
29.16
31.30
31.24
28.65
28.00
30.42
29.62
28.42
14.02
28.65
28.91
85
27.21
FCF margin%
10.95
11.83
10.83
10.32
8.59
7.84
8.43
9.75
9.30
12.12
10.12
9.30
10.04
19
0.400
FCF / Net incomex
1.469
1.615
1.550
1.572
1.504
1.328
1.479
1.480
1.532
1.667
1.010
1.480
1.518
25
25.34
ROIC%
19.24
20.94
23.63
22.70
22.51
19.81
18.06
18.54
20.59
18.89
22.85
18.89
20.20
95
2.76
Return on equity%
16.20
18.86
18.93
20.52
19.70
18.70
18.67
16.98
17.20
14.54
9.52
17.20
18.69
10
28.90
Return on assets%
2.85
4.22
1.34
0.46
0.40
0.40
1.36
0.40
0.40
0.40
27.69
0.40
0.43
82
0.84
EPS฿
0.40
0.37
0.38
0.33
0.31
0.31
0.33
0.32
0.29
0.31
0.87
0.23%
(2.88%)
—
22.59
EPS growth%
25.14
27.14
29.57
26.97
25.31
27.05
25.86
28.40
26.97
28.02
7.02
27.05
27.01
67
0.26
Bookvalue per sh฿
0.63
0.70
0.70
0.65
0.71
0.81
0.85
0.95
1.00
1.04
0.36
7.90%
4.50%
—
1.02
FCF per share฿
1.37
1.51
1.65
1.88
1.81
1.76
1.87
2.15
2.34
2.27
0.66
4.59%
6.55%
—
0.31
Dividend per sh฿
1.53
1.83
2.16
2.26
2.25
2.31
2.37
2.44
2.61
2.58
0.50
2.83%
7.41%
—
27.59
Div yield (avg)%
5.95
5.61
7.07
7.42
8.81
6.71
7.82
7.03
5.09
2.22
4.78
6.71
6.87
31
3.92
Payout ratio%
24.57
27.40
24.93
27.45
29.87
31.99
34.97
36.52
33.91
34.06
13.59
34.06
30.93
77
1.016
Shares (diluted)B
1.341
1.506
1.798
1.771
1.946
2.140
2.190
2.226
2.578
2.489
1.041
5.05%
6.16%
40
26.56
Buyback yield%
29.78
30.63
27.98
26.05
25.87
28.01
30.94
29.62
32.39
34.07
14.94
30.94
29.70
31
1.723
D/E ratiox
0.911
0.937
0.894
0.921
0.952
0.913
1.017
0.948
1.010
0.949
0.840
0.949
0.942
59
0.651
Enterprise value฿B
0.696
0.759
0.853
0.908
0.895
0.986
1.045
0.987
1.109
1.229
1.397
6.55%
4.90%
11
1,012
LT debt฿M
172.9
158.9
171.6
176.2
176.7
152.0
151.8
139.4
134.3
135.8
733.2
(5.13%)
(3.17%)
17
Revenue
฿1.769B
1.39%
1.00×
Cost of revenue
฿1.150B
1.57%
1.02×
Operating expenses
฿395.1M
1.71%
1.03×
Goodwill & intangibles
15.68%
Property and equipment
14.89%
Spread over hurdle
(6.44%)