3.159
Revenue฿B
45.42
47.99
51.92
55.93
60.65
63.87
68.19
71.92
77.97
81.38
3.505
6.06%
6.79%
9
22.70
Revenue growth%
20.28
20.93
18.13
19.54
21.42
20.35
20.14
20.79
23.52
23.52
22.86
20.79
20.57
68
2.62
Gross margin%
0.40
0.40
0.40
0.61
0.40
2.81
0.40
0.40
0.40
0.40
28.81
0.40
0.40
40
11.50
Operating margin%
19.38
21.16
24.10
25.61
27.64
25.44
28.09
27.20
28.04
27.67
15.28
27.67
26.40
79
25.84
Net margin%
16.21
18.99
19.61
22.44
21.87
20.72
21.86
20.30
20.47
19.44
27.88
20.47
20.39
57
15.52
P/E ratio (avg)x
35.95
36.20
38.11
35.98
37.26
34.70
39.02
37.77
40.81
44.80
34.52
39.02
37.52
42
32.47
EV/EBITx
27.17
30.96
30.55
30.58
28.73
28.41
32.95
31.69
36.28
37.44
18.94
32.95
30.77
23
22.63
FCF yield (avg)%
20.85
18.97
21.69
21.74
24.25
26.13
27.07
29.60
31.26
29.93
11.71
29.60
25.19
73
9.51
FCF margin%
21.70
22.78
20.43
20.53
19.49
16.89
18.09
17.49
15.96
14.50
4.88
16.89
18.79
34
0.639
FCF / Net incomex
0.988
1.066
1.027
1.146
1.327
1.329
1.278
1.405
1.567
1.587
0.606
1.405
1.302
61
5.00
ROIC%
15.20
13.95
11.33
11.29
9.75
12.01
12.76
14.40
11.62
9.15
27.54
12.01
11.81
83
28.51
Return on equity%
21.25
19.43
17.51
16.69
16.33
16.33
17.38
15.00
15.38
13.99
8.88
15.38
16.51
27
16.23
Return on assets%
17.22
19.47
17.70
19.05
16.97
17.43
16.95
15.32
16.37
13.50
18.00
16.37
17.09
72
47.40
EPS฿
24.20
27.37
30.94
32.37
29.60
31.70
32.35
34.82
34.61
39.53
50.59
5.96%
5.20%
—
19.54
EPS growth%
5.86
8.14
9.78
6.92
6.15
8.88
7.42
9.77
9.56
10.87
26.92
9.56
8.51
16
40.33
Bookvalue per sh฿
11.81
12.37
12.85
14.60
17.04
17.32
18.97
19.00
19.28
19.65
44.39
2.89%
7.05%
—
10.78
FCF per share฿
57.17
56.87
59.06
67.66
71.89
79.07
82.15
81.59
90.80
94.14
6.55
5.54%
6.30%
—
44.50
Dividend per sh฿
49.34
45.87
50.40
50.21
52.13
50.59
49.71
51.18
50.96
52.42
31.16
0.11%
1.16%
—
13.49
Div yield (avg)%
12.67
15.01
16.84
14.77
14.13
14.92
17.78
20.70
22.78
23.21
7.43
20.70
15.93
31
5.82
Payout ratio%
14.74
13.13
12.38
13.13
14.65
17.18
14.56
13.48
11.18
11.82
20.10
13.48
13.31
67
1.188
Shares (diluted)B
1.792
1.656
1.594
1.498
1.497
1.670
1.803
1.661
1.755
1.833
1.165
4.12%
1.53%
12
15.88
Buyback yield%
6.35
6.12
5.34
3.57
4.75
7.47
9.52
11.43
14.14
14.82
22.47
11.43
6.91
42
1.107
D/E ratiox
0.407
0.417
0.386
0.417
0.419
0.385
0.411
0.441
0.418
0.376
0.829
0.411
0.414
57
9.781
Enterprise value฿B
71.87
72.42
68.45
61.51
57.66
58.91
56.85
63.36
61.25
64.68
41.55
2.32%
(2.07%)
47
30.64
LT debt฿B
18.06
19.78
19.28
18.67
20.51
20.95
21.92
24.87
22.92
26.23
47.94
5.04%
4.07%
93
Revenue
฿81.38B
6.79%
1.00×
Cost of revenue
฿56.97B
6.79%
1.00×
Operating expenses
฿9.635B
6.03%
0.93×
Property and equipment
15.78%
Spread over hurdle
(0.90%)