1.364
Revenue฿B
1.819
1.870
1.857
1.861
1.896
1.957
1.962
1.943
1.941
1.930
1.403
0.36%
0.46%
29
8.45
Revenue growth%
12.68
11.48
11.69
13.85
11.65
10.02
10.22
7.32
9.71
11.63
13.68
10.02
11.55
46
29.99
Gross margin%
27.03
24.38
27.34
24.81
26.27
23.38
24.07
23.16
21.84
23.91
13.34
23.38
24.23
22
10.56
Operating margin%
22.02
21.99
19.73
18.26
15.41
15.38
15.09
14.38
13.70
14.52
11.20
14.52
15.40
17
12.83
Net margin%
13.20
15.25
15.42
13.09
14.58
12.82
13.53
15.11
13.37
12.71
16.15
13.37
13.45
59
11.95
P/E ratio (avg)x
59.40
58.61
66.86
63.65
72.54
75.93
74.92
87.94
92.60
92.16
26.71
87.94
73.73
12
37.24
EV/EBITx
30.29
31.50
29.64
31.05
29.73
27.38
25.18
24.32
25.36
22.79
21.08
25.18
28.51
44
27.60
FCF yield (avg)%
25.87
25.13
23.28
21.93
24.65
27.34
25.46
27.54
25.03
27.47
24.43
27.34
25.30
19
16.60
FCF margin%
15.74
17.88
18.97
16.38
14.44
14.89
15.44
18.05
18.94
17.19
3.66
17.19
16.79
89
0.134
FCF / Net incomex
1.592
1.647
1.659
1.662
1.843
2.113
2.367
2.568
2.826
2.962
1.597
2.568
1.978
76
9.85
ROIC%
13.05
11.13
10.35
10.47
12.65
13.96
11.84
9.54
7.19
8.20
22.69
9.54
10.80
39
16.55
Return on equity%
33.09
31.62
32.03
32.89
33.14
33.65
35.35
37.91
38.22
38.68
10.78
37.91
33.39
58
17.46
Return on assets%
22.33
20.91
22.56
21.23
19.58
21.33
21.05
23.02
21.72
22.80
10.00
21.72
21.53
19
0.43
EPS฿
0.21
0.25
0.27
0.27
0.32
0.35
0.37
0.43
0.43
0.43
0.47
6.27%
8.63%
—
17.07
EPS growth%
2.69
0.40
2.39
0.40
0.44
1.88
2.75
5.34
4.85
5.32
9.84
4.85
2.54
31
0.34
Bookvalue per sh฿
0.55
0.55
0.58
0.64
0.70
0.68
0.72
0.83
0.98
0.96
0.15
6.49%
6.98%
—
0.32
FCF per share฿
0.53
0.56
0.60
0.71
0.84
0.93
0.96
0.98
0.96
1.09
0.16
5.32%
8.01%
—
0.54
Dividend per sh฿
0.11
0.12
0.12
0.13
0.12
0.14
0.14
0.13
0.13
0.13
0.38
1.26%
0.81%
—
12.75
Div yield (avg)%
19.63
20.86
17.98
19.23
19.29
20.24
17.33
15.65
17.51
17.61
25.64
17.51
18.60
76
26.40
Payout ratio%
18.54
16.06
14.43
14.77
13.45
15.54
14.36
15.01
13.03
12.55
27.27
14.36
14.60
50
1.997
Shares (diluted)B
3.112
3.423
3.308
3.037
3.058
2.866
3.244
3.449
3.257
3.117
1.976
0.38%
1.36%
8
5.01
Buyback yield%
27.90
26.27
28.75
28.88
27.12
28.22
30.70
29.41
29.92
27.69
17.02
29.41
28.48
77
1.210
D/E ratiox
0.172
0.178
0.158
0.151
0.159
0.149
0.133
0.140
0.118
0.126
0.546
0.133
0.150
12
0.700
Enterprise value฿B
1.854
1.885
2.104
2.343
2.186
2.419
2.691
2.716
2.983
2.759
1.414
4.77%
5.19%
73
2.005
LT debt฿B
1.056
1.063
0.939
0.980
0.900
0.827
0.730
0.639
0.686
0.729
0.949
(4.13%)
(2.99%)
36
Revenue
฿1.930B
0.46%
1.00×
Cost of revenue
฿873.3M
0.06%
0.96×
Operating expenses
฿459.7M
0.87%
1.04×
Property and equipment
17.18%
Spread over hurdle
14.60%