1.817
Revenue฿B
2.134
2.195
2.293
2.406
2.454
2.548
2.663
2.786
2.816
2.957
1.885
3.80%
3.39%
20
2.53
Revenue growth%
11.59
9.42
9.63
10.09
9.16
11.47
10.28
11.00
10.76
11.67
24.11
11.00
10.52
85
27.20
Gross margin%
25.28
25.19
22.99
23.94
22.82
21.71
19.27
17.51
14.99
17.52
10.23
17.52
22.27
53
6.28
Operating margin%
9.03
11.05
11.77
9.98
12.31
15.27
13.35
15.94
14.52
17.22
22.74
15.27
12.83
52
7.55
Net margin%
29.19
26.92
24.53
25.52
23.02
25.71
24.00
21.24
20.28
18.01
3.63
21.24
24.26
37
21.04
P/E ratio (avg)x
9.258
9.003
8.348
7.951
7.458
6.972
7.803
7.744
7.243
8.007
14.74
7.744
7.877
26
10.21
EV/EBITx
24.65
23.07
23.47
23.57
21.22
23.19
24.77
23.80
23.19
20.98
8.110
23.19
23.33
24
8.50
FCF yield (avg)%
27.77
25.14
24.57
26.25
27.45
28.16
29.16
28.46
26.63
25.45
24.76
28.16
27.04
80
14.65
FCF margin%
20.50
18.01
18.51
17.06
14.61
14.24
14.64
15.31
13.26
13.13
19.32
14.24
14.97
53
1.573
FCF / Net incomex
2.186
2.197
2.473
2.561
2.750
2.924
2.729
3.049
3.122
2.973
0.800
2.973
2.739
56
7.11
ROIC%
2.65
4.16
5.74
4.51
3.33
4.41
4.25
3.43
3.78
4.49
21.95
4.25
4.20
53
10.52
Return on equity%
28.25
27.91
27.46
24.98
27.23
24.33
26.92
25.06
24.07
25.66
10.75
25.06
26.29
7
12.18
Return on assets%
31.92
34.87
34.30
32.04
29.62
28.69
26.35
23.53
24.62
23.60
8.84
24.62
29.15
51
0.64
EPS฿
1.84
1.77
1.82
1.79
1.97
2.09
2.23
2.46
2.16
2.26
0.69
2.85%
3.05%
—
21.53
EPS growth%
14.27
13.01
11.39
12.13
14.43
16.86
19.57
21.38
20.35
17.40
13.98
19.57
15.64
23
0.83
Bookvalue per sh฿
1.36
1.37
1.57
1.73
1.80
1.89
1.87
2.11
2.16
2.49
0.62
6.70%
7.33%
—
1.02
FCF per share฿
0.42
0.39
0.42
0.45
0.47
0.52
0.57
0.62
0.58
0.58
1.36
4.15%
4.69%
—
1.16
Dividend per sh฿
1.06
1.12
1.04
0.95
0.87
0.93
0.87
0.76
0.81
0.82
1.31
(1.22%)
(2.22%)
—
4.45
Div yield (avg)%
3.92
6.19
7.44
6.22
8.96
8.34
9.43
9.84
11.22
11.64
12.74
9.84
8.65
19
9.18
Payout ratio%
17.00
15.29
17.58
17.02
14.54
16.20
17.16
18.97
16.43
14.16
27.70
16.43
16.71
87
0.834
Shares (diluted)B
1.504
1.559
1.568
1.533
1.733
1.935
2.205
2.255
2.179
2.299
0.811
5.82%
4.80%
23
13.51
Buyback yield%
16.43
14.01
15.53
17.63
15.31
17.62
17.41
16.15
13.48
13.06
24.58
16.15
15.84
64
1.105
D/E ratiox
2.113
2.241
2.420
2.326
2.398
2.307
2.426
2.267
2.473
2.454
0.811
2.426
2.362
76
264.3
Enterprise value฿M
265.1
262.2
255.9
298.7
299.9
296.6
289.8
273.6
291.5
277.2
732.1
(1.56%)
1.56%
71
1.952
LT debt฿B
1.954
1.995
1.949
1.744
1.500
1.520
1.586
1.535
1.324
1.399
1.976
(1.38%)
(2.75%)
49
Revenue
฿2.957B
3.39%
1.00×
Cost of revenue
฿2.070B
3.39%
1.00×
Operating expenses
฿550.0M
2.77%
0.94×
Property and equipment
14.78%
Spread over hurdle
(11.04%)