6.131
Revenue฿B
3.107
3.298
3.437
3.575
3.764
4.040
4.352
4.538
4.916
5.239
6.754
6.84%
6.15%
60
24.48
Revenue growth%
1.41
0.41
0.40
0.40
0.40
0.49
2.09
3.61
5.69
4.95
22.96
3.61
0.95
70
19.11
Gross margin%
15.98
16.67
13.72
13.62
13.45
12.05
13.14
13.27
12.87
12.28
19.46
12.87
13.36
63
19.89
Operating margin%
18.26
16.72
14.34
13.18
12.52
12.53
15.30
16.48
14.82
15.14
18.00
15.14
14.98
78
17.27
Net margin%
7.30
7.57
6.41
7.32
4.91
4.64
5.09
3.41
1.07
0.40
9.36
3.41
5.00
29
11.48
P/E ratio (avg)x
15.34
14.40
14.74
13.02
11.27
11.90
11.57
9.897
10.69
10.02
23.33
10.69
11.73
27
10.40
EV/EBITx
39.33
39.90
44.43
43.11
46.68
51.77
57.56
59.03
56.56
59.44
28.51
57.56
49.23
93
29.55
FCF yield (avg)%
27.38
26.01
27.28
25.31
25.42
28.39
30.74
30.38
28.92
31.05
9.38
30.38
27.89
19
22.73
FCF margin%
14.51
14.87
12.09
11.26
13.12
12.42
12.12
11.80
13.23
12.80
17.55
12.42
12.61
44
1.377
FCF / Net incomex
0.388
0.416
0.388
0.418
0.398
0.434
0.398
0.417
0.424
0.380
0.427
0.417
0.407
15
21.67
ROIC%
24.61
25.63
25.02
22.21
24.64
23.45
20.75
23.52
25.15
24.83
3.40
23.52
24.62
20
26.96
Return on equity%
4.11
4.56
5.56
3.72
6.52
5.88
7.10
5.75
4.04
5.34
2.70
5.75
5.45
9
25.95
Return on assets%
21.05
19.84
17.47
20.36
22.67
19.76
18.13
18.70
16.35
17.69
19.28
18.13
19.23
95
0.33
EPS฿
0.53
0.49
0.46
0.41
0.40
0.37
0.33
0.33
0.35
0.36
0.36
(1.88%)
(3.01%)
—
4.21
EPS growth%
18.11
16.54
16.54
18.35
17.23
17.10
15.54
16.27
16.77
15.23
28.27
16.27
16.65
76
0.09
Bookvalue per sh฿
0.28
0.30
0.30
0.31
0.32
0.34
0.36
0.34
0.35
0.31
0.18
(0.55%)
0.12%
—
0.13
FCF per share฿
0.37
0.39
0.41
0.41
0.41
0.47
0.54
0.56
0.64
0.68
0.34
10.35%
7.84%
—
0.44
Dividend per sh฿
0.29
0.30
0.29
0.28
0.28
0.29
0.30
0.30
0.32
0.30
0.41
1.25%
(0.02%)
—
6.25
Div yield (avg)%
16.88
19.05
21.15
19.32
21.54
23.64
24.46
24.48
25.60
27.43
4.24
24.48
22.59
85
3.76
Payout ratio%
16.35
16.77
14.99
14.77
14.67
16.09
13.24
11.52
11.65
13.78
17.97
13.24
14.72
23
12.10
Shares (diluted)B
10.95
10.34
9.603
9.620
9.292
8.584
9.089
10.25
11.48
12.57
11.74
6.23%
0.24%
62
7.58
Buyback yield%
25.13
23.27
22.32
23.42
21.34
23.05
25.99
23.20
24.73
23.69
18.29
23.69
23.35
71
0.601
D/E ratiox
1.916
1.940
2.258
2.155
2.425
2.522
2.508
2.611
3.019
2.940
1.398
2.611
2.467
50
2.705
Enterprise value฿B
0.954
0.953
0.973
1.096
1.121
1.260
1.236
1.162
1.320
1.409
6.986
4.68%
5.01%
61
1.644
LT debt฿B
5.953
5.694
6.463
6.505
7.466
7.268
7.175
8.427
8.707
8.478
1.381
2.57%
3.90%
40
Revenue
฿5.239B
6.15%
1.00×
Cost of revenue
฿3.532B
6.09%
0.99×
Operating expenses
฿648.5M
5.90%
0.98×
Property and equipment
16.37%
Spread over hurdle
(2.65%)