4.487
Revenue฿B
26.70
26.81
27.15
28.34
28.74
29.79
29.78
30.44
31.77
32.45
4.695
2.46%
2.22%
24
18.86
Revenue growth%
8.61
7.08
9.96
8.11
6.46
6.44
3.96
6.44
8.48
9.61
8.80
6.44
7.60
64
10.29
Gross margin%
12.85
13.02
12.85
14.21
15.63
18.21
18.76
17.01
19.05
18.45
2.31
18.45
16.32
42
15.51
Operating margin%
22.37
23.93
24.86
23.73
26.19
24.75
27.11
24.96
21.98
23.49
4.44
24.75
24.34
90
21.94
Net margin%
5.43
3.42
5.74
8.37
8.75
7.75
5.73
5.33
7.99
7.35
19.29
7.35
6.54
45
9.861
P/E ratio (avg)x
62.97
70.31
83.22
88.30
102.0
116.5
137.2
156.2
166.5
185.8
29.38
156.2
109.2
71
19.46
EV/EBITx
31.21
30.53
28.47
32.42
34.41
34.93
38.20
36.47
33.52
38.16
36.57
36.47
33.96
41
11.97
FCF yield (avg)%
15.96
18.49
15.95
14.87
16.76
18.51
16.28
14.77
16.19
14.39
28.74
16.19
16.08
58
7.18
FCF margin%
17.61
19.04
16.28
16.94
18.71
21.28
19.44
17.06
16.01
13.96
29.47
17.06
17.33
85
0.429
FCF / Net incomex
3.048
2.894
3.328
3.139
3.015
3.249
3.465
3.922
4.169
3.883
0.982
3.883
3.288
25
19.27
ROIC%
5.40
7.70
6.33
7.34
6.94
5.62
4.61
6.02
3.72
2.57
20.67
4.61
5.82
12
10.81
Return on equity%
28.84
28.96
27.01
28.70
30.64
32.85
32.98
35.15
33.80
36.00
13.11
33.80
31.74
58
20.60
Return on assets%
13.13
13.74
15.97
13.53
13.19
13.81
14.90
14.30
12.17
10.77
29.32
13.81
13.64
75
1.54
EPS฿
2.30
2.64
2.94
3.26
3.46
3.92
4.21
4.13
3.96
4.56
1.71
5.71%
8.57%
—
2.23
EPS growth%
2.80
2.13
2.94
0.51
0.40
0.40
0.40
2.60
2.29
3.32
26.27
2.29
2.21
33
1.87
Bookvalue per sh฿
2.57
2.41
2.75
2.52
2.42
2.48
2.32
2.42
2.71
3.02
0.67
4.48%
1.81%
—
2.00
FCF per share฿
3.95
4.64
5.40
6.09
7.05
6.96
7.24
7.44
7.47
8.09
2.39
2.80%
7.61%
—
2.05
Dividend per sh฿
1.35
1.41
1.36
1.28
1.36
1.46
1.59
1.63
1.69
1.72
2.12
4.93%
3.46%
—
20.03
Div yield (avg)%
2.76
2.13
2.13
1.82
2.03
0.68
0.40
1.53
1.41
2.90
27.67
1.41
1.92
47
19.24
Payout ratio%
24.95
26.74
25.11
24.72
27.15
25.65
25.99
25.25
27.95
26.18
13.96
25.99
25.82
64
12.09
Shares (diluted)B
16.11
17.07
16.93
17.79
18.91
21.51
23.28
24.59
24.06
23.74
12.14
4.66%
4.09%
82
2.42
Buyback yield%
28.25
27.78
28.85
28.25
28.54
26.93
27.54
27.46
27.73
30.65
7.92
27.54
28.01
75
1.155
D/E ratiox
1.451
1.369
1.454
1.466
1.504
1.759
1.986
2.237
2.246
2.603
1.302
2.237
1.632
23
1.343
Enterprise value฿B
2.210
2.242
2.392
2.455
2.235
2.071
1.885
1.988
1.820
1.619
27.56
(6.25%)
(4.46%)
20
12.54
LT debt฿B
9.428
10.94
12.21
14.01
13.54
14.87
15.06
15.02
15.78
17.64
18.15
5.43%
7.50%
75
Revenue
฿32.45B
2.22%
1.00×
Cost of revenue
฿19.76B
2.08%
0.99×
Operating expenses
฿3.804B
3.86%
1.17×
Property and equipment
17.27%
Spread over hurdle
13.66%