0.771
Revenue฿B
3.014
3.038
3.081
3.137
3.171
3.294
3.375
3.438
3.498
3.539
0.849
2.22%
1.85%
77
26.57
Revenue growth%
4.32
3.00
0.40
3.17
0.97
0.40
2.03
4.73
5.91
3.49
23.95
3.49
3.08
67
27.64
Gross margin%
10.43
8.41
8.41
10.19
9.70
9.22
6.94
8.31
5.47
3.67
17.01
6.94
8.41
65
5.44
Operating margin%
3.23
3.19
4.42
4.07
2.95
4.62
2.21
0.77
2.01
3.79
15.26
2.21
3.21
36
12.91
Net margin%
20.09
17.94
15.37
17.22
14.27
16.77
15.41
13.60
10.97
9.58
13.50
13.60
15.39
83
32.01
P/E ratio (avg)x
39.66
44.58
52.81
59.57
61.57
58.38
57.27
62.02
67.55
75.96
7.262
62.02
58.97
41
35.38
EV/EBITx
33.21
32.11
34.38
30.92
32.32
32.34
34.72
33.88
36.60
33.23
28.10
33.88
33.22
7
10.96
FCF yield (avg)%
8.15
5.34
2.40
4.85
3.97
6.30
3.37
0.61
2.26
0.40
21.35
2.26
3.67
81
13.91
FCF margin%
26.19
23.52
20.87
18.77
21.06
20.17
21.76
20.23
22.40
23.29
26.97
21.76
21.41
20
0.980
FCF / Net incomex
0.413
0.431
0.474
0.465
0.487
0.516
0.538
0.591
0.576
0.563
0.645
0.563
0.501
44
15.58
ROIC%
8.48
6.77
7.66
6.63
6.57
8.96
6.94
5.99
7.45
6.82
28.00
6.94
6.88
91
19.75
Return on equity%
11.26
13.02
11.68
10.14
7.35
7.48
10.31
8.63
11.12
12.80
29.44
10.31
10.71
14
22.86
Return on assets%
12.67
12.53
13.15
14.65
17.18
15.15
13.83
12.53
11.14
13.26
3.23
13.26
13.21
66
0.04
EPS฿
0.10
0.11
0.12
0.13
0.14
0.16
0.18
0.19
0.22
0.22
0.05
8.96%
9.37%
—
4.57
EPS growth%
8.11
5.95
4.13
2.48
1.42
4.03
5.98
6.77
8.84
8.32
17.91
6.77
5.96
52
0.13
Bookvalue per sh฿
0.08
0.09
0.10
0.11
0.11
0.13
0.15
0.16
0.16
0.16
0.13
7.30%
6.93%
—
0.15
FCF per share฿
0.08
0.08
0.08
0.08
0.10
0.10
0.10
0.12
0.15
0.16
0.13
11.14%
7.90%
—
0.08
Dividend per sh฿
0.08
0.09
0.08
0.09
0.10
0.11
0.11
0.13
0.13
0.16
0.20
10.42%
8.40%
—
26.77
Div yield (avg)%
14.72
12.07
11.46
12.72
13.34
14.79
13.75
12.72
11.85
12.35
23.47
12.72
12.72
40
6.52
Payout ratio%
3.10
2.91
0.40
0.81
2.72
3.10
3.98
3.42
5.30
6.27
20.53
3.98
3.10
32
4.394
Shares (diluted)B
3.333
3.057
3.082
2.875
2.646
2.921
3.217
2.904
2.978
3.213
4.155
3.96%
(1.57%)
22
8.06
Buyback yield%
19.41
18.63
18.87
16.17
17.83
15.14
13.62
11.54
14.03
15.86
15.08
14.03
16.02
44
0.634
D/E ratiox
0.283
0.255
0.276
0.241
0.233
0.208
0.201
0.213
0.195
0.167
0.631
0.201
0.223
16
0.976
Enterprise value฿B
0.741
0.840
0.947
1.013
1.141
1.257
1.309
1.354
1.330
1.268
2.711
2.13%
7.23%
91
1.974
LT debt฿B
2.160
2.412
2.310
2.651
2.846
3.216
3.162
3.277
3.538
4.055
2.161
7.33%
5.76%
93
Revenue
฿3.539B
1.85%
1.00×
Cost of revenue
฿2.477B
1.85%
1.00×
Operating expenses
฿615.7M
1.40%
0.96×
Property and equipment
20.54%
Spread over hurdle
(5.56%)