6.897
Revenue฿B
14.07
14.69
15.21
15.88
16.58
17.23
18.16
19.41
20.10
21.33
7.370
5.17%
5.00%
46
16.30
Revenue growth%
23.41
22.55
23.47
23.49
23.27
22.99
24.72
26.19
26.52
28.97
11.77
26.19
23.48
29
4.81
Gross margin%
0.40
0.40
0.40
2.78
4.99
4.04
1.76
2.82
3.16
2.74
8.85
2.82
2.76
76
17.14
Operating margin%
5.90
8.45
6.09
5.18
4.45
1.52
3.42
1.33
1.98
4.57
2.49
1.98
4.51
64
7.43
Net margin%
1.03
2.80
4.13
2.84
2.82
3.18
4.65
4.48
5.99
6.95
17.47
4.65
3.66
84
24.79
P/E ratio (avg)x
10.90
9.719
10.66
9.552
9.472
9.251
9.403
8.682
8.182
8.238
10.42
8.682
9.437
49
11.12
EV/EBITx
21.28
21.97
22.99
20.37
19.56
19.95
20.59
20.76
18.81
16.91
14.90
19.95
20.48
94
23.00
FCF yield (avg)%
32.39
32.07
34.54
36.23
35.90
34.24
35.13
33.44
34.54
35.74
4.17
34.54
34.54
8
16.77
FCF margin%
7.97
6.97
6.12
3.72
6.12
5.43
5.14
5.42
4.86
2.42
27.47
5.14
5.43
17
0.884
FCF / Net incomex
0.132
0.149
0.161
0.166
0.189
0.186
0.197
0.203
0.223
0.221
1.383
0.203
0.187
6
17.18
ROIC%
7.33
7.28
8.89
6.03
3.64
5.81
5.56
7.04
4.94
6.24
26.32
5.81
6.14
91
2.07
Return on equity%
6.36
5.40
3.82
2.04
0.40
0.40
1.64
0.40
2.00
3.82
24.43
1.64
2.02
57
15.76
Return on assets%
0.40
2.41
0.62
1.72
0.40
0.40
0.40
1.54
3.52
6.52
17.94
1.54
1.08
49
0.49
EPS฿
0.24
0.27
0.28
0.27
0.30
0.29
0.29
0.33
0.37
0.40
0.50
6.00%
4.70%
—
23.35
EPS growth%
11.39
13.40
12.03
11.97
12.70
15.19
15.96
17.73
16.75
18.58
22.10
16.75
14.29
90
0.72
Bookvalue per sh฿
0.57
0.50
0.48
0.48
0.53
0.54
0.52
0.58
0.62
0.67
0.50
4.59%
1.00%
—
1.23
FCF per share฿
0.92
0.90
1.07
1.14
1.17
1.25
1.27
1.27
1.37
1.57
0.91
6.03%
5.97%
—
0.36
Dividend per sh฿
0.90
0.91
0.83
0.93
1.05
0.95
1.04
0.99
1.12
1.15
1.18
1.92%
3.54%
—
26.52
Div yield (avg)%
25.52
22.76
20.80
21.70
21.03
20.21
18.38
19.41
20.48
18.88
14.17
19.41
20.64
49
11.88
Payout ratio%
6.51
6.73
7.20
4.43
4.42
6.34
8.86
8.10
6.93
7.87
25.56
7.87
6.83
26
12.74
Shares (diluted)B
10.09
9.094
8.634
7.332
7.290
7.618
7.066
6.384
6.200
5.791
12.78
(4.50%)
(5.86%)
36
10.07
Buyback yield%
20.52
17.90
15.08
17.87
20.71
18.47
16.87
16.65
19.30
19.31
18.16
18.47
18.19
10
1.415
D/E ratiox
0.236
0.236
0.225
0.234
0.221
0.197
0.218
0.229
0.236
0.261
0.597
0.229
0.232
89
16.45
Enterprise value฿B
2.749
2.701
2.613
3.023
3.446
3.654
4.024
4.117
4.123
4.768
7.018
6.71%
5.32%
42
15.49
LT debt฿B
1.494
1.588
1.710
1.689
1.668
1.724
1.762
1.828
1.938
1.933
10.11
2.99%
1.42%
79
Revenue
฿21.33B
5.00%
1.00×
Cost of revenue
฿13.62B
4.63%
0.97×
Operating expenses
฿4.520B
5.48%
1.05×
Property and equipment
17.37%
Goodwill & intangibles
15.20%
Spread over hurdle
(4.03%)