1.762
Revenue฿B
1.836
1.917
1.951
1.997
2.090
2.186
2.227
2.300
2.440
2.585
1.880
4.35%
3.75%
78
16.06
Revenue growth%
28.90
30.54
27.56
26.46
28.73
31.67
34.54
32.10
34.44
31.48
27.09
32.10
31.01
29
21.34
Gross margin%
31.49
32.80
30.60
29.39
26.82
24.12
24.78
21.99
23.64
22.63
12.65
23.64
25.80
44
24.65
Operating margin%
0.40
0.40
3.26
4.41
2.29
2.11
3.26
5.00
7.50
8.29
25.16
5.00
3.26
86
20.47
Net margin%
12.67
9.84
9.07
6.41
7.14
7.29
4.90
6.57
8.53
11.04
26.61
7.29
7.91
58
21.11
P/E ratio (avg)x
16.81
15.39
15.32
14.70
14.12
14.29
14.77
15.36
16.55
17.59
11.83
15.36
15.34
60
35.23
EV/EBITx
14.33
13.82
13.03
12.09
11.71
12.68
11.56
11.69
12.45
12.25
27.69
12.25
12.35
81
13.26
FCF yield (avg)%
23.01
23.33
20.47
22.27
24.83
22.74
22.17
24.55
23.26
25.32
18.17
23.26
23.14
7
8.63
FCF margin%
13.15
13.67
12.84
11.90
9.12
10.27
7.79
6.83
5.57
4.14
23.30
6.83
9.69
31
0.196
FCF / Net incomex
0.293
0.317
0.340
0.338
0.371
0.391
0.442
0.500
0.570
0.622
0.361
0.500
0.381
46
10.33
ROIC%
7.92
9.80
9.53
8.07
9.94
12.90
12.53
12.16
13.37
12.45
21.43
12.53
11.05
80
4.78
Return on equity%
22.51
21.86
22.16
23.26
23.58
25.69
26.84
25.09
23.60
22.38
29.09
25.09
23.42
91
18.59
Return on assets%
20.40
20.41
17.69
20.69
18.16
18.99
20.24
22.52
21.60
22.07
5.31
21.60
20.40
54
0.88
EPS฿
0.35
0.37
0.37
0.40
0.39
0.36
0.34
0.37
0.38
0.43
0.93
1.99%
3.04%
—
27.43
EPS growth%
16.54
19.16
19.33
21.90
20.38
21.72
19.27
16.61
16.98
19.28
14.18
19.27
19.28
7
0.40
Bookvalue per sh฿
0.91
0.88
0.91
0.98
0.92
0.78
0.84
0.87
0.84
0.89
0.74
(0.46%)
0.49%
—
0.80
FCF per share฿
0.41
0.42
0.42
0.43
0.43
0.44
0.49
0.49
0.56
0.63
0.95
8.03%
5.61%
—
0.98
Dividend per sh฿
0.53
0.46
0.42
0.40
0.41
0.36
0.34
0.31
0.28
0.30
0.69
(6.42%)
(6.51%)
—
6.05
Div yield (avg)%
17.23
18.76
18.73
18.30
17.54
19.08
17.23
15.66
13.96
12.93
10.63
15.66
17.39
17
20.93
Payout ratio%
13.94
12.62
9.89
8.65
10.37
7.75
7.02
7.98
5.27
7.68
7.56
7.68
8.32
32
1.036
Shares (diluted)B
1.422
1.604
1.721
1.918
1.989
2.245
2.296
2.256
2.216
2.651
1.081
5.91%
6.51%
69
17.10
Buyback yield%
23.73
21.39
21.54
23.64
26.09
27.18
25.15
24.66
22.75
23.56
4.04
24.66
23.68
31
0.899
D/E ratiox
1.288
1.223
1.262
1.352
1.482
1.493
1.332
1.248
1.278
1.182
0.151
1.278
1.283
91
1.498
Enterprise value฿B
2.438
2.658
2.652
3.103
3.708
3.616
3.927
4.313
5.173
5.561
0.225
8.44%
9.16%
77
1.598
LT debt฿B
1.585
1.752
1.849
1.616
1.584
1.721
1.547
1.669
1.606
1.444
0.907
(1.84%)
0.07%
71
Revenue
฿2.585B
3.75%
1.00×
Cost of revenue
฿1.695B
3.75%
1.00×
Operating expenses
฿453.9M
3.24%
0.95×
Property and equipment
16.48%
Spread over hurdle
(1.54%)