2.114
Revenue฿B
1.645
1.706
1.719
1.703
1.725
1.735
1.741
1.750
1.816
1.871
2.301
1.63%
1.31%
36
27.92
Revenue growth%
6.98
7.79
8.36
9.49
11.25
11.36
8.84
6.44
4.63
7.21
17.13
7.21
8.08
16
25.54
Gross margin%
5.64
5.02
2.08
4.46
5.43
7.47
9.03
9.87
9.29
8.57
21.00
9.03
6.56
58
24.71
Operating margin%
19.45
19.12
18.07
16.77
17.10
19.60
22.01
24.88
23.82
23.24
2.27
23.24
19.53
48
3.41
Net margin%
11.74
12.75
14.50
15.51
17.89
15.89
16.19
15.38
12.85
10.02
12.20
15.38
14.94
12
17.55
P/E ratio (avg)x
18.09
17.81
19.63
20.14
19.72
19.69
19.59
20.04
18.45
16.99
22.78
19.59
19.61
33
12.30
EV/EBITx
32.19
33.42
36.54
37.81
36.52
35.46
41.29
39.82
38.84
45.24
6.308
39.82
37.17
14
22.57
FCF yield (avg)%
26.99
27.36
29.53
29.21
28.96
31.64
33.29
30.94
31.39
30.26
5.93
31.39
29.90
25
3.06
FCF margin%
30.06
30.24
29.04
29.76
32.05
29.64
31.65
34.31
34.93
33.06
25.28
33.06
30.95
93
0.972
FCF / Net incomex
2.007
2.277
2.611
2.862
3.312
3.466
4.007
4.489
5.092
5.030
1.094
4.489
3.389
8
26.10
ROIC%
7.52
6.69
7.36
9.03
7.71
10.05
10.96
9.41
6.41
4.54
26.89
9.41
7.62
11
4.11
Return on equity%
13.63
10.83
13.35
15.59
14.13
14.58
17.02
17.77
19.85
22.50
10.19
17.77
15.08
24
10.57
Return on assets%
14.41
13.80
13.41
15.66
16.67
14.47
12.34
12.94
11.56
13.37
13.29
12.94
13.60
35
1.49
EPS฿
1.43
1.29
1.28
1.34
1.38
1.28
1.14
1.08
1.13
1.08
1.62
(4.68%)
(1.82%)
—
23.79
EPS growth%
6.59
4.48
2.17
4.11
5.04
7.96
9.22
8.01
8.61
7.50
22.36
8.01
7.05
67
0.62
Bookvalue per sh฿
0.20
0.21
0.21
0.21
0.19
0.16
0.15
0.15
0.13
0.14
0.75
(6.59%)
(5.12%)
—
1.03
FCF per share฿
0.28
0.32
0.31
0.30
0.28
0.27
0.25
0.26
0.30
0.31
0.78
1.95%
0.90%
—
1.42
Dividend per sh฿
1.79
1.97
1.92
1.86
1.85
1.69
1.78
1.86
1.69
1.68
1.04
(1.86%)
(0.41%)
—
29.12
Div yield (avg)%
6.92
8.62
8.42
6.64
7.14
9.42
12.36
11.59
10.46
8.32
25.15
10.46
8.52
78
17.60
Payout ratio%
12.78
14.68
17.60
15.98
15.19
17.62
14.82
14.88
12.88
11.02
5.08
14.82
14.85
11
795.3
Shares (diluted)M
521.6
545.0
484.3
479.2
519.8
461.9
417.7
389.4
429.1
467.2
766.1
(2.11%)
(2.31%)
27
4.89
Buyback yield%
6.93
9.67
7.16
4.31
4.66
4.15
1.95
0.40
0.40
0.40
28.23
0.40
4.23
61
1.617
D/E ratiox
1.739
1.638
1.824
1.806
1.970
2.085
2.030
2.175
2.312
2.464
0.300
2.175
2.000
9
2.050
Enterprise value฿B
0.248
0.240
0.229
0.245
0.269
0.305
0.311
0.314
0.312
0.308
2.020
2.74%
2.67%
36
126.4
LT debt฿M
628.0
560.0
561.7
599.3
560.7
550.5
596.1
603.1
622.5
680.7
310.6
3.95%
1.58%
33
Revenue
฿1.871B
1.31%
1.00×
Cost of revenue
฿776.3M
1.10%
0.98×
Operating expenses
฿444.9M
1.65%
1.03×
Property and equipment
16.06%
Return on capital
184.42%
Spread over hurdle
177.88%