1.491
Revenue฿B
1.836
1.864
1.894
1.895
1.971
2.030
2.056
2.079
2.079
2.163
1.636
1.88%
2.00%
31
27.05
Revenue growth%
15.32
17.36
18.44
17.19
20.16
20.19
17.75
19.76
20.39
20.82
16.68
20.19
19.10
93
8.04
Gross margin%
18.42
17.36
15.48
16.94
14.03
12.59
14.70
12.47
10.08
12.88
17.81
12.59
14.36
43
12.91
Operating margin%
18.07
20.60
17.93
16.65
16.90
14.01
11.35
13.21
12.11
10.36
18.34
12.11
15.33
95
18.44
Net margin%
16.17
13.55
13.64
15.60
16.96
16.25
14.43
15.77
13.01
14.07
2.12
14.43
15.01
35
18.84
P/E ratio (avg)x
25.60
24.59
24.72
24.19
23.59
22.31
24.10
21.61
20.32
21.22
16.80
21.61
23.85
53
25.39
EV/EBITx
14.42
14.74
15.33
16.16
14.13
12.51
11.82
10.43
10.26
10.20
17.47
10.43
13.32
15
4.84
FCF yield (avg)%
12.74
15.42
13.73
11.02
12.71
13.10
13.31
14.10
16.10
18.28
29.87
14.10
13.52
87
9.00
FCF margin%
2.74
3.25
4.92
5.74
4.72
2.13
1.06
0.40
0.40
0.40
3.41
0.40
2.43
21
0.594
FCF / Net incomex
1.518
1.677
1.748
1.723
1.745
1.778
2.068
2.204
2.359
2.330
0.837
2.204
1.763
65
13.62
ROIC%
6.42
8.37
10.50
8.91
8.31
9.37
10.18
12.08
14.50
16.24
10.07
12.08
9.77
79
5.52
Return on equity%
8.99
6.14
5.12
4.74
3.44
1.07
1.21
0.40
2.24
3.89
21.05
1.21
3.66
75
18.51
Return on assets%
11.86
14.37
11.44
9.46
6.87
9.30
8.64
10.88
10.84
10.04
13.68
10.04
10.44
31
0.23
EPS฿
0.18
0.18
0.18
0.18
0.18
0.18
0.18
0.16
0.18
0.20
0.24
1.71%
1.15%
—
8.24
EPS growth%
30.96
31.13
28.59
30.05
29.74
28.94
25.96
23.00
23.76
22.90
12.23
23.76
28.77
70
0.11
Bookvalue per sh฿
0.49
0.57
0.58
0.68
0.78
0.78
0.75
0.72
0.85
0.92
0.33
3.24%
7.85%
—
0.19
FCF per share฿
0.21
0.20
0.18
0.19
0.21
0.19
0.20
0.20
0.20
0.22
0.14
1.06%
0.75%
—
0.27
Dividend per sh฿
0.22
0.21
0.20
0.22
0.21
0.20
0.20
0.20
0.22
0.22
0.17
1.14%
(0.05%)
—
18.26
Div yield (avg)%
16.74
16.26
13.41
12.47
11.68
12.06
9.65
10.88
8.97
11.23
14.66
10.88
11.87
68
22.46
Payout ratio%
33.05
35.25
36.48
34.85
33.84
34.78
36.33
36.03
36.98
37.04
26.77
36.33
35.64
5
1.325
Shares (diluted)B
1.758
1.668
1.709
1.975
2.077
1.950
1.923
1.895
1.941
2.003
1.384
(0.73%)
2.19%
34
4.06
Buyback yield%
15.59
15.83
14.20
16.31
14.06
11.42
12.43
10.73
9.41
8.77
6.72
10.73
13.25
55
0.921
D/E ratiox
0.626
0.640
0.721
0.831
0.806
0.882
0.965
1.061
1.068
1.277
0.857
1.061
0.857
75
1,615
Enterprise value฿M
147.9
148.7
172.9
189.8
205.3
213.4
230.0
232.6
222.5
221.5
454.3
1.53%
5.54%
19
300.2
LT debt฿M
476.4
486.5
523.0
555.2
524.5
593.5
637.8
713.5
690.5
724.4
458.2
6.67%
5.09%
33
Revenue
฿2.163B
2.00%
1.00×
Cost of revenue
฿1.104B
2.33%
1.03×
Operating expenses
฿435.7M
1.12%
0.92×
Property and equipment
16.63%
Cash and investments
15.16%
Spread over hurdle
46.00%