0.597
Revenue฿B
1.749
1.823
1.941
2.054
2.183
2.341
2.512
2.630
2.777
2.978
0.654
6.41%
5.95%
80
14.57
Revenue growth%
0.81
3.54
1.87
0.40
0.40
0.80
0.40
0.40
1.62
0.72
22.69
0.72
0.76
40
14.17
Gross margin%
12.31
10.55
8.94
10.50
7.58
8.63
9.67
10.63
8.07
8.51
23.41
8.63
9.31
35
23.60
Operating margin%
24.64
21.86
23.23
21.39
22.01
21.87
24.46
22.19
24.49
25.18
23.63
24.46
22.71
7
22.18
Net margin%
27.63
28.51
30.09
32.64
32.55
32.89
32.36
32.98
33.00
32.68
19.35
32.89
32.60
31
33.02
P/E ratio (avg)x
24.19
24.41
24.35
27.72
31.25
31.94
31.18
33.25
35.19
36.92
37.91
33.25
31.21
61
29.74
EV/EBITx
8.588
9.783
9.414
10.51
11.24
12.87
13.65
15.53
14.80
14.14
8.224
14.14
12.06
28
14.48
FCF yield (avg)%
10.54
8.11
5.20
3.85
3.84
2.50
4.34
5.27
2.37
0.41
19.42
2.50
4.10
69
23.18
FCF margin%
1.17
1.56
1.47
3.13
0.42
0.40
1.24
4.20
4.18
3.23
3.95
3.23
1.51
68
1.013
FCF / Net incomex
1.527
1.416
1.470
1.373
1.365
1.501
1.533
1.356
1.327
1.290
0.611
1.356
1.395
43
28.73
ROIC%
28.93
28.43
29.27
31.64
29.41
27.93
26.22
25.78
26.26
26.50
16.40
26.26
28.18
41
2.47
Return on equity%
1.64
0.40
1.48
0.40
0.40
0.40
0.40
3.22
2.88
3.94
12.53
2.88
0.94
40
6.97
Return on assets%
25.46
24.21
24.20
25.50
27.59
30.25
30.06
27.52
28.88
28.20
18.49
28.88
27.55
51
2.35
EPS฿
0.87
0.95
0.90
0.89
0.86
0.86
0.90
0.89
0.95
1.02
2.45
3.42%
2.77%
—
24.55
EPS growth%
10.24
12.93
13.51
11.23
8.86
10.78
13.75
15.60
14.63
12.20
2.48
13.75
12.56
25
2.51
Bookvalue per sh฿
0.50
0.48
0.53
0.55
0.59
0.63
0.66
0.68
0.69
0.63
1.99
1.33%
2.67%
—
1.26
FCF per share฿
2.53
2.81
3.22
3.71
3.89
4.63
4.68
5.50
5.81
6.51
0.72
10.84%
11.71%
—
0.52
Dividend per sh฿
2.04
2.33
2.78
3.14
3.53
3.46
3.57
3.91
4.55
5.40
2.13
8.90%
12.01%
—
12.62
Div yield (avg)%
23.83
23.29
22.11
20.38
20.36
18.14
17.08
17.90
18.48
17.17
21.55
17.90
19.42
47
26.75
Payout ratio%
18.63
21.56
22.85
25.20
22.25
20.29
18.33
20.90
21.40
22.10
18.74
20.90
21.48
49
1.293
Shares (diluted)B
1.078
0.976
1.086
1.037
1.044
1.054
1.085
0.976
1.066
1.171
1.322
2.31%
0.02%
95
17.22
Buyback yield%
0.40
0.40
0.40
1.68
0.40
2.63
3.87
3.83
3.32
5.48
22.77
3.83
2.15
37
1.619
D/E ratiox
0.638
0.560
0.548
0.538
0.490
0.442
0.449
0.473
0.431
0.451
0.656
0.449
0.481
25
2.594
Enterprise value฿B
2.099
2.105
2.157
2.548
2.761
3.016
3.033
3.209
3.362
3.785
0.372
6.51%
6.28%
74
1.609
LT debt฿B
2.927
2.772
2.970
3.090
3.220
2.794
2.961
2.972
2.742
2.545
2.093
(4.59%)
(0.78%)
23
Revenue
฿2.978B
5.95%
1.00×
Cost of revenue
฿2.085B
5.95%
1.00×
Operating expenses
฿301.9M
4.64%
0.88×
Property and equipment
19.59%
Spread over hurdle
(1.62%)