1.645
Revenue฿B
1.013
1.081
1.150
1.222
1.306
1.377
1.482
1.569
1.706
1.794
1.712
6.55%
6.79%
70
10.51
Revenue growth%
23.13
23.84
22.26
23.27
25.59
23.53
25.67
22.72
21.73
23.31
11.95
23.31
23.29
16
29.47
Gross margin%
23.31
24.22
23.42
20.99
23.29
25.57
23.19
20.87
23.37
25.47
16.62
23.37
23.34
41
4.56
Operating margin%
10.17
7.82
6.88
5.05
4.97
3.30
5.73
7.53
7.87
6.62
26.02
6.62
6.75
25
11.01
Net margin%
25.58
25.60
25.12
23.03
25.12
26.11
28.44
27.27
28.95
30.07
16.73
28.44
25.86
21
9.764
P/E ratio (avg)x
22.98
21.83
22.83
21.92
20.71
20.64
21.85
19.64
20.90
22.29
20.90
20.90
21.84
71
21.18
EV/EBITx
21.83
22.41
23.21
23.17
20.37
21.15
20.56
20.45
22.02
20.90
37.40
20.90
21.49
84
23.78
FCF yield (avg)%
17.87
15.72
15.05
15.40
15.63
18.16
20.77
21.60
21.70
21.09
16.98
21.09
18.02
34
20.13
FCF margin%
23.26
22.15
23.21
21.17
19.44
21.28
19.18
21.34
23.87
24.52
27.54
21.34
21.75
20
1.621
FCF / Net incomex
0.464
0.456
0.508
0.554
0.525
0.551
0.595
0.668
0.661
0.708
0.738
0.661
0.552
74
11.41
ROIC%
20.54
18.73
21.33
22.00
23.98
23.83
22.22
21.17
20.80
21.39
20.37
21.39
21.36
48
28.50
Return on equity%
13.71
14.87
13.37
15.26
15.50
15.74
17.59
19.83
19.76
19.60
8.34
19.60
15.62
56
10.13
Return on assets%
18.11
19.61
21.48
22.45
24.88
25.46
24.87
26.94
25.97
25.49
27.73
25.49
24.88
92
3.04
EPS฿
5.17
4.82
4.88
5.41
6.00
6.39
6.66
6.18
5.91
6.38
3.24
1.25%
1.78%
—
22.09
EPS growth%
17.20
15.10
17.99
16.25
14.90
16.76
15.17
13.85
12.14
14.95
14.48
14.95
15.13
11
1.24
Bookvalue per sh฿
2.60
2.41
2.19
2.31
2.28
2.17
2.12
2.33
2.64
2.45
3.33
1.45%
(0.72%)
—
2.47
FCF per share฿
1.61
1.44
1.39
1.47
1.32
1.19
1.11
1.16
1.15
1.01
2.81
(5.14%)
(4.94%)
—
2.45
Dividend per sh฿
1.46
1.44
1.64
1.86
2.07
2.07
2.04
2.22
2.35
2.32
2.03
2.34%
6.24%
—
12.49
Div yield (avg)%
15.64
18.28
17.83
17.00
17.35
14.74
16.44
14.41
16.42
13.62
29.29
14.74
16.43
94
8.57
Payout ratio%
24.17
21.95
20.72
23.62
25.42
27.16
25.66
25.70
26.14
28.57
26.05
26.14
25.54
82
217.3
Shares (diluted)M
329.3
361.4
404.6
425.2
421.1
413.9
496.1
593.9
635.3
745.1
223.7
12.09%
8.87%
21
18.21
Buyback yield%
11.35
9.00
11.74
11.68
11.14
8.90
7.80
8.18
11.02
13.84
14.77
8.90
11.08
51
1.127
D/E ratiox
1.146
1.097
1.243
1.457
1.487
1.524
1.437
1.516
1.668
1.924
1.288
1.524
1.472
36
1,411
Enterprise value฿M
725.1
668.9
748.1
765.3
763.3
857.5
790.6
829.7
839.5
890.3
472.3
3.12%
1.46%
69
1,374
LT debt฿M
647.1
615.7
706.3
662.5
624.4
630.9
650.3
616.9
703.8
748.1
150.9
3.68%
1.65%
50
Revenue
฿1.794B
6.79%
1.00×
Cost of revenue
฿1.049B
6.94%
1.01×
Operating expenses
฿340.5M
7.11%
1.03×
Property and equipment
16.14%
Goodwill & intangibles
14.57%
Spread over hurdle
(0.78%)