4.485
Revenue฿B
2.627
2.759
2.882
2.964
3.014
3.068
3.235
3.336
3.441
3.466
4.827
2.83%
3.30%
91
22.78
Revenue growth%
12.66
14.63
11.98
12.27
9.56
7.13
5.46
7.30
7.20
4.36
17.51
7.13
8.43
60
23.98
Gross margin%
10.87
8.53
9.11
7.01
5.43
7.88
4.89
7.25
6.77
5.87
19.74
6.77
7.13
66
19.20
Operating margin%
30.36
28.83
29.70
29.44
28.84
30.53
27.94
27.64
24.80
24.22
9.95
27.64
28.84
93
22.91
Net margin%
7.36
8.85
5.96
6.52
4.10
4.78
5.11
6.78
6.41
6.70
29.87
6.41
6.46
26
9.623
P/E ratio (avg)x
70.39
78.03
90.06
104.8
124.2
125.3
130.2
129.4
143.8
143.7
33.63
130.2
124.8
48
25.92
EV/EBITx
32.96
32.95
35.06
38.08
36.78
39.37
42.08
39.77
40.94
38.05
13.31
39.77
38.07
37
13.60
FCF yield (avg)%
10.68
10.00
11.51
10.11
8.09
10.13
10.36
8.31
7.03
4.69
13.72
8.31
10.05
53
28.45
FCF margin%
6.55
5.18
4.53
5.71
4.23
3.66
1.16
1.42
0.40
2.40
22.43
1.42
3.94
44
1.020
FCF / Net incomex
0.243
0.217
0.223
0.196
0.170
0.184
0.166
0.156
0.151
0.140
1.766
0.156
0.177
40
16.09
ROIC%
5.76
3.84
5.57
7.60
7.66
7.21
5.05
5.84
4.79
4.20
21.14
5.05
5.66
19
4.55
Return on equity%
24.42
24.38
26.88
26.09
28.25
25.45
23.78
21.28
22.95
21.22
17.97
22.95
24.40
54
2.59
Return on assets%
27.19
26.51
25.64
27.13
26.35
28.71
30.34
32.87
30.46
29.63
17.88
30.34
27.95
60
0.75
EPS฿
2.28
2.43
2.55
2.67
2.62
2.71
2.49
2.52
2.90
3.29
0.83
4.70%
2.94%
—
24.45
EPS growth%
2.01
0.40
2.09
4.67
6.52
6.43
5.19
4.75
5.92
7.28
23.96
5.92
4.97
72
2.29
Bookvalue per sh฿
3.87
4.25
4.03
3.88
4.53
5.34
5.49
5.42
5.34
5.73
0.90
4.80%
4.71%
—
2.08
FCF per share฿
2.22
2.26
2.26
2.21
2.48
2.76
3.23
3.55
4.06
4.70
2.38
13.66%
8.82%
—
2.22
Dividend per sh฿
3.50
3.74
3.96
4.20
4.43
4.60
4.44
4.83
5.23
5.87
0.63
5.79%
4.52%
—
26.28
Div yield (avg)%
4.16
1.86
0.40
0.40
2.81
4.68
7.42
9.27
7.89
6.72
20.59
7.42
4.42
59
26.82
Payout ratio%
8.59
9.41
11.51
10.87
9.78
11.39
14.33
16.12
13.50
15.50
4.38
14.33
11.45
40
1.061
Shares (diluted)B
0.808
0.713
0.778
0.725
0.771
0.748
0.767
0.712
0.771
0.726
1.071
(1.19%)
(0.98%)
40
29.42
Buyback yield%
0.68
2.64
4.16
5.33
7.08
6.14
5.92
4.82
2.15
4.63
13.28
4.82
4.73
76
0.728
D/E ratiox
0.580
0.640
0.673
0.738
0.711
0.682
0.730
0.766
0.834
0.808
0.845
0.766
0.720
31
3.587
Enterprise value฿B
3.726
3.486
3.638
3.573
3.238
3.639
3.345
3.572
3.253
2.949
1.394
(1.86%)
(3.11%)
45
1.424
LT debt฿B
2.768
2.820
2.738
2.624
2.591
2.657
2.913
3.417
3.802
3.825
1.953
8.10%
3.52%
91
Revenue
฿3.466B
3.30%
1.00×
Cost of revenue
฿2.426B
3.30%
1.00×
Operating expenses
฿688.1M
2.68%
0.94×
Property and equipment
15.79%
Spread over hurdle
(2.52%)