1.183
Revenue฿B
1.363
1.397
1.387
1.427
1.443
1.476
1.506
1.488
1.476
1.495
1.210
0.71%
1.05%
44
25.29
Revenue growth%
2.79
3.43
3.35
4.89
6.25
5.63
5.73
8.53
11.24
14.16
26.30
8.53
5.68
53
10.23
Gross margin%
0.40
0.40
0.40
3.06
1.40
0.40
0.40
2.86
0.40
3.33
3.69
0.40
0.40
73
20.93
Operating margin%
26.33
23.85
20.99
22.77
22.94
24.45
25.37
24.96
23.60
24.72
27.04
24.72
24.15
31
18.14
Net margin%
29.52
27.02
28.51
27.54
25.66
24.92
26.91
25.28
24.28
25.68
19.29
25.28
26.29
33
6.148
P/E ratio (avg)x
13.84
14.55
15.24
16.86
17.43
19.05
20.62
19.38
20.22
18.50
26.79
19.38
17.97
92
19.26
EV/EBITx
33.44
35.08
33.12
30.47
29.26
29.57
29.17
31.80
27.96
29.90
20.53
29.57
30.18
51
25.84
FCF yield (avg)%
18.52
21.23
20.69
20.03
17.81
19.95
21.35
19.14
19.40
18.89
10.95
19.40
19.68
80
15.92
FCF margin%
27.34
29.33
26.83
26.26
25.94
28.03
27.74
29.64
27.87
29.26
13.36
28.03
27.81
91
0.754
FCF / Net incomex
1.517
1.672
1.656
1.711
1.800
1.735
1.892
1.905
2.158
2.261
0.219
1.905
1.767
83
15.48
ROIC%
16.41
16.33
15.34
16.59
17.88
15.99
14.21
13.99
13.75
15.94
29.28
14.21
15.96
72
19.39
Return on equity%
2.72
3.04
3.27
0.74
2.38
4.78
5.37
4.68
3.81
2.96
24.48
4.68
3.16
17
10.26
Return on assets%
20.46
19.28
20.36
18.99
19.86
22.61
24.84
27.08
24.20
25.94
27.96
24.84
21.53
73
0.10
EPS฿
0.54
0.59
0.60
0.58
0.56
0.63
0.72
0.82
0.92
0.98
0.12
11.60%
6.31%
—
28.33
EPS growth%
30.52
33.14
30.59
30.42
29.11
27.17
26.58
25.99
24.81
25.82
12.76
25.99
28.14
51
0.48
Bookvalue per sh฿
0.25
0.24
0.23
0.20
0.20
0.18
0.18
0.19
0.21
0.22
0.32
1.76%
(1.19%)
—
0.49
FCF per share฿
0.21
0.21
0.24
0.26
0.26
0.26
0.28
0.27
0.24
0.23
0.44
(3.02%)
0.97%
—
0.12
Dividend per sh฿
0.30
0.29
0.28
0.26
0.28
0.26
0.28
0.28
0.25
0.26
0.45
(1.29%)
(1.98%)
—
15.38
Div yield (avg)%
1.92
1.30
2.53
0.40
0.40
2.41
3.28
1.11
3.89
5.63
19.77
3.28
2.17
58
19.93
Payout ratio%
25.41
28.32
27.18
27.30
28.34
28.53
30.15
31.45
28.83
27.86
10.93
28.83
28.33
48
2.088
Shares (diluted)B
2.323
2.470
2.596
2.892
2.881
2.804
2.944
3.399
3.745
4.058
2.129
7.09%
6.92%
66
24.78
Buyback yield%
6.46
9.12
8.40
8.72
6.59
6.88
8.33
9.77
9.22
12.12
29.85
9.22
8.56
32
0.628
D/E ratiox
1.125
1.206
1.108
1.227
1.196
1.170
1.083
1.070
1.196
1.075
1.706
1.083
1.147
37
0.824
Enterprise value฿B
1.152
1.063
1.018
1.004
1.068
1.125
1.194
1.265
1.456
1.617
0.634
8.64%
4.28%
8
1,157
LT debt฿M
434.4
408.5
455.6
514.8
586.5
584.0
593.9
675.4
681.0
654.7
75.88
2.22%
4.56%
65
Revenue
฿1.495B
1.05%
1.00×
Cost of revenue
฿946.0M
1.17%
1.01×
Operating expenses
฿217.4M
0.75%
0.97×
Property and equipment
16.72%
Spread over hurdle
12.23%