0.874
Revenue฿B
1.576
1.559
1.597
1.575
1.590
1.637
1.643
1.664
1.647
1.630
0.948
0.50%
0.62%
63
15.56
Revenue growth%
0.90
2.67
4.55
5.04
5.87
8.35
10.26
9.81
9.66
9.51
11.81
9.66
7.11
69
10.72
Gross margin%
11.88
11.94
12.07
13.92
15.03
14.42
12.27
13.17
14.44
17.15
24.68
14.42
13.55
81
9.48
Operating margin%
14.98
17.67
17.66
20.40
18.07
18.64
16.87
19.12
20.43
20.92
14.56
19.12
18.35
21
7.06
Net margin%
12.86
10.65
9.71
7.03
6.15
7.78
7.47
4.84
4.02
4.35
29.43
4.84
7.25
56
36.28
P/E ratio (avg)x
38.92
42.93
49.12
55.31
55.51
53.02
51.84
57.41
58.26
53.31
9.117
53.31
53.17
85
21.01
EV/EBITx
21.90
22.63
22.99
24.87
22.10
21.96
20.40
19.33
17.88
19.09
11.59
19.33
21.93
23
2.15
FCF yield (avg)%
18.02
20.71
20.64
22.30
24.08
26.51
24.68
24.92
25.40
24.57
6.38
24.92
24.33
62
15.91
FCF margin%
22.69
25.47
28.19
25.58
24.94
22.73
25.39
24.08
27.06
26.97
7.76
25.39
25.43
58
0.931
FCF / Net incomex
1.797
1.688
1.858
2.073
2.082
2.295
2.435
2.375
2.244
2.110
0.411
2.295
2.096
70
6.37
ROIC%
3.63
6.04
6.35
8.06
8.74
9.59
12.24
9.72
9.93
12.29
23.78
9.93
9.17
14
2.73
Return on equity%
22.32
21.48
20.09
20.47
18.07
20.93
23.03
20.13
21.40
19.75
23.80
20.93
20.70
93
29.39
Return on assets%
2.79
1.52
4.25
3.04
4.64
5.82
5.05
3.07
5.45
4.15
5.34
5.05
4.20
46
0.07
EPS฿
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(5.34%)
(3.39%)
—
15.09
EPS growth%
5.06
5.82
8.13
5.20
5.05
3.57
5.30
6.30
6.64
6.95
6.99
6.30
5.56
53
0.06
Bookvalue per sh฿
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.13%
0.96%
—
0.04
FCF per share฿
0.05
0.05
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.06
3.10%
4.98%
—
0.03
Dividend per sh฿
0.09
0.09
0.10
0.11
0.11
0.11
0.12
0.12
0.12
0.13
0.01
2.93%
3.84%
—
5.35
Div yield (avg)%
15.23
14.30
13.31
14.06
16.65
13.98
11.12
13.11
12.73
12.91
8.00
12.91
13.65
8
6.65
Payout ratio%
15.08
13.98
14.42
13.62
16.62
16.77
18.08
15.34
16.11
17.44
9.86
16.77
15.73
67
6.090
Shares (diluted)B
11.12
10.94
12.99
13.69
14.38
15.57
15.63
17.77
18.43
20.71
6.126
7.56%
7.52%
53
28.13
Buyback yield%
7.87
5.30
4.67
4.36
5.24
5.69
8.09
6.53
7.35
5.60
4.42
6.53
5.64
81
1.172
D/E ratiox
1.543
1.702
1.720
1.786
1.932
2.272
2.418
2.664
2.946
3.318
1.559
2.664
2.102
26
1.846
Enterprise value฿B
1.394
1.223
1.256
1.200
1.197
1.288
1.296
1.219
1.071
0.985
0.480
(3.82%)
(3.62%)
52
378.1
LT debt฿M
131.8
137.2
142.3
127.9
127.4
124.9
122.7
134.3
121.6
117.0
753.2
(1.69%)
(0.60%)
52
Revenue
฿1.630B
0.62%
1.00×
Cost of revenue
฿1.141B
0.62%
1.00×
Operating expenses
฿298.8M
1.48%
1.09×
Property and equipment
16.54%
Spread over hurdle
(6.80%)