0.754
Revenue฿B
0.635
0.670
0.728
0.779
0.843
0.903
0.964
1.058
1.143
1.234
0.778
7.92%
7.47%
91
21.67
Revenue growth%
22.53
24.89
24.39
23.18
22.65
20.73
21.59
22.98
20.27
22.13
21.38
21.59
22.59
91
7.66
Gross margin%
5.44
7.78
8.47
9.09
11.96
14.43
14.33
14.15
14.05
15.99
6.24
14.33
13.01
57
24.38
Operating margin%
30.56
33.28
35.24
37.83
37.58
38.06
38.96
36.86
35.43
35.83
24.74
36.86
36.35
56
9.43
Net margin%
16.39
16.47
18.49
20.82
20.22
17.73
17.73
19.63
20.72
19.05
20.97
19.05
18.77
93
20.76
P/E ratio (avg)x
46.19
45.58
52.03
58.62
59.81
66.00
73.94
74.64
87.14
89.44
37.43
74.64
62.90
80
16.06
EV/EBITx
31.62
31.45
29.35
25.84
22.88
19.30
20.54
20.88
21.87
19.59
22.52
20.54
22.38
60
8.04
FCF yield (avg)%
18.18
18.74
18.72
20.01
22.19
22.02
24.52
21.98
19.80
20.76
21.14
21.98
20.39
8
20.46
FCF margin%
7.34
6.48
3.88
4.41
4.13
7.06
6.26
3.97
3.88
4.00
7.30
4.00
4.27
48
1.789
FCF / Net incomex
2.197
2.530
2.680
2.781
2.669
3.024
3.183
3.689
4.234
4.792
0.628
3.689
2.902
32
5.79
ROIC%
15.54
12.93
14.90
17.61
16.89
17.50
16.72
15.66
17.35
19.26
27.35
17.35
16.81
71
9.75
Return on equity%
27.30
30.16
32.49
35.03
35.44
33.45
32.89
31.13
33.32
32.73
25.20
32.89
32.81
6
9.89
Return on assets%
9.51
7.24
6.44
3.71
5.17
6.42
5.19
5.17
7.78
6.48
6.74
6.42
6.43
75
0.15
EPS฿
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.16
1.03%
0.05%
—
12.21
EPS growth%
1.35
3.61
5.40
3.74
4.62
3.88
5.06
2.49
2.86
1.59
17.97
2.86
3.67
52
0.07
Bookvalue per sh฿
0.09
0.08
0.08
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.03
(5.18%)
(3.13%)
—
0.04
FCF per share฿
0.33
0.38
0.38
0.44
0.49
0.59
0.69
0.82
0.90
1.06
0.13
16.62%
13.45%
—
0.18
Dividend per sh฿
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
(1.19%)
(0.42%)
—
25.37
Div yield (avg)%
20.20
20.27
18.78
17.12
20.09
17.41
17.60
17.59
14.67
13.91
18.87
17.41
17.60
82
4.80
Payout ratio%
29.43
30.63
31.54
30.36
33.14
35.69
37.99
38.20
38.37
38.43
22.27
38.20
34.41
21
3.493
Shares (diluted)B
4.546
4.234
4.735
4.918
4.354
4.868
5.119
5.082
5.091
4.825
3.602
2.08%
0.54%
91
22.08
Buyback yield%
31.84
30.04
28.76
26.47
25.41
26.88
25.79
27.08
25.07
26.96
23.82
26.88
26.92
57
0.552
D/E ratiox
2.329
2.705
2.863
3.201
3.604
3.590
3.772
4.343
4.467
5.091
0.156
4.343
3.597
81
0.296
Enterprise value฿B
0.654
0.767
0.761
0.893
1.000
1.056
1.071
1.260
1.306
1.368
0.952
6.48%
9.38%
58
308.7
LT debt฿M
339.5
363.6
340.6
353.3
363.9
374.0
365.5
310.2
262.4
248.2
641.6
(7.37%)
(3.69%)
14
Revenue
฿1.234B
7.47%
1.00×
Cost of revenue
฿715.8M
7.56%
1.01×
Operating expenses
฿173.1M
7.41%
0.99×
Property and equipment
17.97%
Spread over hurdle
29.77%