1.341
Revenue฿B
15.07
16.22
17.45
17.93
19.19
20.35
20.97
21.83
23.37
24.62
1.408
5.11%
5.80%
63
20.86
Revenue growth%
21.85
22.84
24.29
26.58
28.17
30.76
32.71
33.65
32.63
34.77
6.64
32.71
29.47
47
16.63
Gross margin%
2.40
0.40
1.13
1.53
1.73
3.24
3.14
0.55
0.40
3.26
10.20
3.14
1.63
51
2.96
Operating margin%
11.57
12.83
15.10
14.14
12.15
14.98
13.19
13.70
15.44
15.68
24.21
14.98
13.92
23
5.13
Net margin%
9.69
8.82
6.17
5.24
6.29
7.36
4.89
6.59
4.06
4.51
25.71
4.89
6.23
30
27.76
P/E ratio (avg)x
40.42
40.97
46.54
47.35
54.02
58.21
61.19
58.79
62.90
74.58
21.66
61.19
56.12
68
31.68
EV/EBITx
27.09
28.91
31.11
29.01
32.69
30.17
33.09
30.83
29.34
33.74
19.90
30.83
30.50
86
28.12
FCF yield (avg)%
12.21
12.42
11.57
9.59
9.17
9.96
11.96
10.29
7.99
8.41
7.86
9.96
10.13
28
21.89
FCF margin%
23.66
25.02
23.29
23.63
25.70
27.46
29.66
27.10
29.23
27.49
16.41
27.49
26.40
27
0.411
FCF / Net incomex
2.219
2.331
2.431
2.836
3.152
3.356
3.279
3.841
4.367
4.948
0.713
3.841
3.216
33
29.67
ROIC%
15.66
14.16
15.50
16.73
17.22
16.87
16.75
14.22
14.72
16.30
19.58
16.30
15.98
11
26.37
Return on equity%
22.82
20.03
17.52
18.77
17.49
15.04
17.62
16.70
14.41
14.81
8.80
15.04
17.50
49
20.46
Return on assets%
9.78
6.83
7.34
10.15
8.75
7.92
6.75
6.07
7.34
4.73
5.91
6.75
7.34
29
3.15
EPS฿
3.71
4.06
4.04
4.00
4.43
4.19
3.87
4.18
3.88
4.35
3.28
(0.35%)
2.69%
—
16.54
EPS growth%
3.29
4.17
1.93
0.90
0.40
0.79
1.20
0.40
0.40
0.40
6.06
0.40
0.85
40
5.59
Bookvalue per sh฿
6.45
6.15
6.12
6.75
6.49
6.36
6.17
6.14
6.76
6.77
5.97
0.83%
1.61%
—
4.49
FCF per share฿
4.07
3.81
3.80
3.34
2.90
2.82
3.04
3.12
2.85
2.88
2.18
(0.10%)
(3.31%)
—
2.03
Dividend per sh฿
5.35
5.85
6.41
7.57
8.72
10.09
11.94
14.42
15.55
16.45
3.32
13.54%
12.77%
—
5.51
Div yield (avg)%
15.93
17.41
20.04
18.23
21.13
18.44
20.52
20.04
18.46
20.57
15.11
20.04
19.25
35
4.86
Payout ratio%
8.56
8.51
9.27
10.43
7.66
5.31
4.55
6.26
7.90
6.44
5.22
6.26
7.78
78
2.839
Shares (diluted)B
2.481
2.668
2.601
2.472
2.498
2.438
2.235
2.122
2.249
2.388
2.801
(0.90%)
(1.19%)
39
15.92
Buyback yield%
2.81
3.80
6.72
6.61
7.57
6.34
7.18
9.29
11.70
9.13
6.26
9.13
6.95
63
0.597
D/E ratiox
1.363
1.266
1.360
1.443
1.350
1.406
1.327
1.380
1.357
1.288
1.045
1.357
1.358
90
9.685
Enterprise value฿B
33.91
36.03
39.11
38.85
41.94
45.70
46.80
48.30
48.19
45.43
27.94
1.61%
4.09%
76
20.51
LT debt฿B
5.289
4.907
5.514
5.468
5.555
4.977
4.579
4.571
4.287
4.457
12.69
(4.31%)
(2.47%)
38
Revenue
฿24.62B
5.80%
1.00×
Cost of revenue
฿12.30B
6.18%
1.04×
Operating expenses
฿3.996B
5.23%
0.95×
Property and equipment
22.38%
Cash and investments
18.67%
Spread over hurdle
56.48%