1.386
Revenue฿B
1.139
1.256
1.338
1.440
1.577
1.742
1.850
2.026
2.176
2.314
1.484
7.97%
8.00%
52
16.52
Revenue growth%
29.65
28.89
27.61
27.43
28.28
26.49
27.45
28.82
27.20
28.02
29.46
27.45
27.82
33
18.71
Gross margin%
21.56
22.54
22.25
24.17
26.21
25.56
27.06
27.97
28.25
26.34
21.92
27.06
25.88
68
6.85
Operating margin%
4.34
4.78
3.54
2.10
0.40
0.40
2.52
5.45
4.37
5.00
2.24
4.37
3.94
62
16.51
Net margin%
11.82
11.26
11.54
12.81
10.77
10.48
10.78
13.62
12.13
10.27
12.66
10.78
11.40
51
20.97
P/E ratio (avg)x
53.22
59.71
59.89
64.64
73.84
76.64
80.44
94.48
100.0
98.72
19.49
94.48
75.24
93
37.59
EV/EBITx
24.81
27.64
29.98
26.64
26.19
27.09
27.06
30.24
32.31
29.81
30.92
29.81
27.36
79
22.92
FCF yield (avg)%
15.19
18.16
19.11
21.18
19.29
17.34
15.82
17.23
14.37
12.38
10.75
15.82
17.28
17
6.03
FCF margin%
4.40
2.95
0.40
0.40
0.40
0.40
0.40
0.65
3.43
6.09
6.95
0.65
0.52
8
1.141
FCF / Net incomex
0.701
0.715
0.745
0.718
0.676
0.689
0.655
0.716
0.843
0.904
1.089
0.716
0.715
90
13.55
ROIC%
25.74
28.21
25.29
26.11
27.02
25.30
26.66
26.80
27.08
29.11
27.22
26.80
26.73
80
22.57
Return on equity%
31.51
29.41
29.62
31.69
31.81
30.58
30.58
28.41
25.55
27.00
20.10
28.41
30.10
14
5.02
Return on assets%
0.40
0.40
1.37
1.70
2.60
0.40
2.79
2.95
5.20
2.57
29.99
2.79
2.13
32
0.27
EPS฿
0.29
0.26
0.25
0.26
0.29
0.25
0.26
0.27
0.24
0.22
0.30
(5.19%)
(2.25%)
—
2.03
EPS growth%
31.91
34.33
35.93
37.88
39.56
38.14
40.92
39.42
37.95
37.36
4.08
38.14
37.92
15
0.24
Bookvalue per sh฿
0.52
0.55
0.57
0.59
0.60
0.63
0.59
0.60
0.54
0.50
0.39
(3.74%)
(0.70%)
—
0.29
FCF per share฿
0.33
0.35
0.35
0.36
0.36
0.37
0.42
0.39
0.42
0.38
0.63
1.41%
0.62%
—
0.36
Dividend per sh฿
0.72
0.71
0.74
0.68
0.73
0.80
0.85
0.86
0.90
0.89
0.40
4.05%
2.61%
—
5.70
Div yield (avg)%
2.14
0.40
0.88
1.36
1.45
2.10
3.99
6.25
8.53
7.12
2.27
6.25
2.12
29
15.94
Payout ratio%
22.95
20.23
20.95
21.28
22.96
24.55
24.52
25.10
27.16
26.42
9.26
25.10
23.74
84
2.076
Shares (diluted)B
2.379
2.275
2.573
2.478
2.376
2.570
2.581
2.726
2.644
2.590
2.068
1.74%
1.51%
35
2.12
Buyback yield%
30.00
29.16
29.80
28.45
28.01
27.68
29.71
29.08
31.34
31.66
12.25
29.71
29.44
89
0.874
D/E ratiox
1.192
1.224
1.436
1.606
1.897
1.991
1.931
2.174
2.333
2.236
0.432
2.174
1.914
81
1.140
Enterprise value฿B
1.950
2.184
2.487
2.525
2.807
2.888
3.198
3.147
3.372
3.757
1.605
6.00%
8.04%
81
0.234
LT debt฿B
1.922
2.070
2.183
2.233
2.512
2.889
2.893
2.849
3.207
3.218
2.282
5.08%
5.56%
39
Revenue
฿2.314B
8.00%
1.00×
Cost of revenue
฿1.031B
7.62%
0.97×
Operating expenses
฿534.9M
7.91%
0.99×
Property and equipment
15.68%
Spread over hurdle
31.17%