1.120
Revenue฿B
0.863
0.959
1.061
1.132
1.216
1.325
1.423
1.569
1.669
1.801
1.182
8.17%
8.39%
95
5.66
Revenue growth%
5.83
7.58
9.27
9.68
8.16
6.64
7.92
8.62
5.64
4.10
12.44
6.64
7.75
45
5.98
Gross margin%
10.32
9.28
11.62
13.04
14.94
14.61
14.02
14.45
12.73
11.30
27.43
14.02
12.89
87
9.42
Operating margin%
32.73
30.54
31.26
28.42
30.87
28.80
26.17
24.39
25.98
28.93
12.84
26.17
28.87
26
8.51
Net margin%
7.50
5.74
7.35
5.07
3.02
2.99
2.20
0.40
0.40
2.83
14.89
2.20
3.00
20
23.07
P/E ratio (avg)x
21.34
22.60
20.79
22.16
22.98
24.47
23.26
22.80
24.63
23.27
26.25
23.27
22.89
51
28.89
EV/EBITx
17.59
16.34
15.33
17.21
15.96
15.59
14.96
14.52
15.59
15.83
25.33
15.59
15.71
67
7.27
FCF yield (avg)%
14.30
16.15
15.44
17.13
19.08
17.27
16.08
17.44
15.67
18.22
21.48
17.27
16.64
43
4.51
FCF margin%
23.24
23.35
23.69
24.65
23.81
23.52
24.29
21.48
18.62
19.64
20.28
21.48
23.43
43
0.651
FCF / Net incomex
2.349
2.526
2.892
2.772
3.123
2.903
3.075
3.080
3.464
3.275
1.756
3.080
2.989
62
19.54
ROIC%
12.71
10.16
11.47
10.58
8.44
7.14
4.56
2.76
4.28
4.66
4.40
4.56
7.79
59
13.19
Return on equity%
25.16
27.30
28.22
27.35
27.70
27.48
26.35
25.85
27.44
24.50
18.10
26.35
27.32
79
21.50
Return on assets%
3.75
1.07
2.22
2.47
5.06
7.92
6.03
3.80
5.12
2.97
7.44
5.12
3.78
15
0.62
EPS฿
0.74
0.85
0.92
0.88
0.99
1.03
1.20
1.38
1.42
1.36
0.67
6.45%
7.32%
—
25.38
EPS growth%
8.35
6.58
6.26
6.60
8.14
9.48
11.17
9.89
9.21
10.33
26.80
9.89
8.78
12
0.73
Bookvalue per sh฿
0.78
0.87
0.94
1.12
1.15
1.10
1.09
1.28
1.35
1.48
0.37
5.14%
6.50%
—
0.29
FCF per share฿
0.17
0.17
0.17
0.17
0.15
0.16
0.16
0.16
0.14
0.14
0.54
(1.86%)
(2.72%)
—
0.26
Dividend per sh฿
0.11
0.11
0.11
0.12
0.12
0.11
0.12
0.12
0.13
0.12
0.22
(0.22%)
0.44%
—
28.71
Div yield (avg)%
0.40
0.40
0.40
0.40
0.81
2.46
2.54
1.08
0.40
1.09
5.05
1.09
0.60
43
7.59
Payout ratio%
6.25
5.22
3.68
5.87
6.82
4.43
7.39
8.01
5.01
5.86
20.88
5.86
5.86
56
580.2
Shares (diluted)M
519.2
466.2
477.6
496.8
452.2
451.9
429.6
412.3
387.1
361.5
586.0
(4.38%)
(4.92%)
90
26.03
Buyback yield%
4.80
4.18
5.58
7.40
6.35
3.99
5.17
5.71
6.40
7.52
3.54
5.71
5.65
46
1.787
D/E ratiox
1.448
1.662
1.581
1.693
1.558
1.646
1.673
1.752
1.825
2.085
1.438
1.752
1.667
49
1,161
Enterprise value฿M
521.5
560.3
598.8
639.4
697.0
750.4
735.6
682.2
747.3
811.2
890.7
3.08%
5.03%
32
0.267
LT debt฿B
0.470
0.465
0.456
0.523
0.556
0.547
0.578
0.687
0.805
0.864
1.412
9.20%
7.62%
14
Revenue
฿1.801B
8.39%
1.00×
Cost of revenue
฿1.261B
8.39%
1.00×
Operating expenses
฿291.2M
7.57%
0.93×
Property and equipment
18.93%
Goodwill & intangibles
14.91%
Spread over hurdle
(4.48%)