1.719
Revenue฿B
2.552
2.566
2.561
2.584
2.646
2.701
2.717
2.805
2.792
2.779
1.767
0.99%
0.77%
65
27.23
Revenue growth%
5.90
4.17
2.82
4.77
6.39
7.52
7.53
6.60
7.89
4.91
11.00
7.52
6.15
71
2.32
Gross margin%
5.59
3.75
5.32
2.77
1.35
0.78
0.40
0.40
2.82
1.74
9.35
0.78
2.26
43
25.95
Operating margin%
9.59
11.97
13.51
13.17
10.87
9.34
6.48
7.23
8.57
9.16
18.94
8.57
9.46
19
25.57
Net margin%
27.27
27.37
26.12
26.78
27.81
29.06
26.79
26.27
27.62
29.37
6.19
27.62
27.32
91
32.07
P/E ratio (avg)x
14.28
15.59
17.99
20.98
20.56
21.98
24.77
23.63
27.00
26.81
32.71
24.77
21.48
92
27.03
EV/EBITx
42.60
44.14
40.42
44.58
47.55
45.73
47.34
53.01
51.39
58.58
34.90
51.39
46.53
24
10.82
FCF yield (avg)%
6.84
6.42
7.80
7.35
10.07
10.17
10.67
8.67
8.12
5.67
9.63
8.67
7.96
94
15.72
FCF margin%
18.30
17.64
19.28
18.25
20.52
17.66
16.96
18.17
17.80
19.61
27.18
17.80
18.21
15
0.115
FCF / Net incomex
0.236
0.216
0.226
0.229
0.232
0.237
0.241
0.235
0.231
0.230
0.886
0.235
0.231
22
29.06
ROIC%
24.66
22.39
23.48
20.92
21.79
20.52
23.22
24.55
25.35
25.70
29.89
24.55
23.35
57
16.12
Return on equity%
27.60
24.98
27.90
27.10
28.05
27.29
25.70
24.23
22.28
21.65
2.87
24.23
26.40
10
15.42
Return on assets%
30.30
30.51
29.48
30.90
30.94
32.95
32.37
32.86
31.35
32.06
11.55
32.37
31.14
82
0.76
EPS฿
1.42
1.22
1.18
1.20
1.11
1.04
1.11
0.95
0.95
0.93
0.80
(3.57%)
(3.70%)
—
13.76
EPS growth%
24.48
26.36
23.97
24.91
26.57
26.52
28.24
25.74
27.26
29.73
5.10
27.26
26.44
38
0.26
Bookvalue per sh฿
1.64
1.79
1.78
2.04
2.35
2.28
2.18
2.53
2.68
2.64
1.06
2.42%
6.44%
—
1.41
FCF per share฿
0.30
0.32
0.34
0.35
0.38
0.41
0.48
0.56
0.64
0.68
0.56
12.09%
10.23%
—
1.03
Dividend per sh฿
1.02
1.14
1.20
1.22
1.37
1.56
1.60
1.80
1.93
2.12
1.24
9.12%
9.02%
—
27.92
Div yield (avg)%
21.85
23.97
21.28
19.16
19.52
18.25
19.56
19.35
16.63
18.55
11.88
18.55
19.44
51
27.50
Payout ratio%
18.91
19.00
19.04
17.42
14.76
14.25
14.39
12.25
14.75
15.83
19.16
14.39
15.30
57
1.490
Shares (diluted)B
1.286
1.215
1.213
1.222
1.200
1.355
1.275
1.280
1.314
1.287
1.449
1.42%
(0.73%)
8
14.87
Buyback yield%
13.87
15.92
14.05
14.31
11.31
13.11
13.61
15.13
15.42
15.21
17.42
15.13
14.18
40
1.143
D/E ratiox
1.285
1.402
1.430
1.399
1.461
1.617
1.709
2.035
2.275
2.382
0.939
2.035
1.539
29
0.650
Enterprise value฿B
2.582
2.869
2.674
2.537
2.458
2.413
2.284
2.423
2.596
2.630
0.263
1.36%
(0.28%)
45
2.327
LT debt฿B
2.596
2.918
3.262
3.460
3.239
2.972
3.121
2.872
2.649
2.660
1.919
(3.86%)
(0.20%)
45
Revenue
฿2.779B
0.77%
1.00×
Cost of revenue
฿1.217B
0.80%
1.00×
Operating expenses
฿582.5M
0.80%
1.00×
Property and equipment
14.69%
Spread over hurdle
25.40%