0.893
Revenue฿B
1.225
1.281
1.299
1.361
1.433
1.497
1.546
1.631
1.695
1.718
0.975
3.69%
3.67%
62
17.29
Revenue growth%
11.08
10.15
10.51
10.27
12.08
9.54
11.97
12.37
14.25
12.64
14.74
12.37
11.52
58
21.72
Gross margin%
18.73
18.22
18.69
21.10
18.65
16.85
14.12
14.30
15.05
13.98
3.40
14.30
17.54
44
2.73
Operating margin%
18.76
20.24
22.51
23.53
25.19
24.23
26.77
26.68
25.07
27.19
10.89
26.68
24.65
40
27.03
Net margin%
25.65
22.94
23.26
26.07
27.96
28.87
29.26
28.80
26.66
27.96
28.13
28.80
27.31
83
32.15
P/E ratio (avg)x
31.17
29.32
33.51
34.32
38.70
43.94
41.17
45.40
43.08
43.79
33.28
43.79
39.94
67
11.88
EV/EBITx
34.68
34.07
36.34
36.10
39.29
41.36
41.10
39.25
38.10
43.86
12.12
41.10
38.67
31
10.74
FCF yield (avg)%
11.29
12.67
11.72
11.17
9.59
7.28
4.79
4.57
3.51
4.17
26.28
4.57
8.43
77
17.88
FCF margin%
35.43
38.27
39.50
41.15
40.98
39.30
39.81
39.62
41.52
43.27
14.04
39.81
39.72
88
1.315
FCF / Net incomex
0.620
0.605
0.582
0.609
0.628
0.680
0.656
0.620
0.601
0.621
1.434
0.621
0.620
50
5.43
ROIC%
24.51
26.56
24.57
23.19
24.82
24.18
25.99
24.29
22.73
24.09
12.46
24.18
24.40
71
5.76
Return on equity%
27.70
30.46
29.29
30.12
32.91
33.78
33.30
33.01
31.08
32.87
27.05
33.01
31.98
75
8.83
Return on assets%
19.70
20.23
21.72
21.27
24.07
26.81
24.51
21.59
23.62
23.33
20.01
23.62
22.52
90
0.72
EPS฿
0.78
0.90
0.85
0.93
0.88
0.89
1.00
0.96
1.09
1.06
0.76
3.88%
3.22%
—
18.64
EPS growth%
13.53
13.02
11.73
14.60
11.74
13.67
15.44
14.40
15.62
15.99
25.60
15.44
14.03
9
0.62
Bookvalue per sh฿
0.39
0.39
0.40
0.43
0.49
0.50
0.49
0.51
0.47
0.47
0.68
(0.87%)
1.28%
—
0.34
FCF per share฿
0.74
0.86
0.85
0.88
0.83
0.86
0.87
0.81
0.79
0.92
0.39
1.97%
3.38%
—
0.46
Dividend per sh฿
0.19
0.16
0.15
0.12
0.12
0.12
0.13
0.12
0.12
0.11
0.75
(1.41%)
(5.19%)
—
19.04
Div yield (avg)%
12.15
11.19
9.48
9.39
9.97
12.75
12.11
13.24
13.10
12.63
22.93
12.75
12.13
23
16.90
Payout ratio%
21.71
24.57
21.68
23.97
21.59
18.92
20.65
19.69
21.40
18.54
26.26
19.69
21.50
13
1.153
Shares (diluted)B
1.239
1.268
1.254
1.254
1.190
1.250
1.262
1.161
1.183
1.111
1.190
(1.36%)
(0.18%)
18
2.81
Buyback yield%
8.42
8.52
5.83
3.22
4.21
2.91
3.73
6.62
4.63
6.63
13.48
4.63
5.23
75
0.186
D/E ratiox
1.557
1.510
1.474
1.485
1.604
1.807
1.777
1.941
1.895
1.819
0.124
1.819
1.691
27
1,345
Enterprise value฿M
199.8
198.9
194.0
203.8
220.8
248.4
242.8
253.8
252.7
260.4
654.8
3.35%
3.62%
6
0.679
LT debt฿B
1.844
2.203
2.638
2.635
3.123
3.241
3.566
3.857
4.120
4.589
0.278
8.00%
10.10%
51
Revenue
฿1.718B
3.67%
1.00×
Cost of revenue
฿1.158B
3.66%
1.00×
Operating expenses
฿347.6M
3.55%
0.99×
Property and equipment
16.71%
Spread over hurdle
(0.83%)