2.676
Revenue฿B
2.424
2.585
2.718
2.798
2.978
3.124
3.290
3.364
3.520
3.676
2.980
4.30%
4.73%
78
15.23
Revenue growth%
12.25
13.67
14.01
13.14
10.31
11.51
9.78
12.46
10.52
12.97
14.40
11.51
12.35
14
14.84
Gross margin%
16.02
14.53
14.43
13.39
14.39
12.25
11.85
11.54
14.49
16.77
24.74
12.25
14.41
85
10.94
Operating margin%
23.68
21.58
21.32
22.16
22.06
19.29
17.07
16.00
17.22
19.54
27.62
17.22
20.43
14
27.73
Net margin%
20.36
20.66
19.73
21.32
18.60
18.76
19.68
17.99
17.84
16.57
25.43
17.99
19.22
14
20.57
P/E ratio (avg)x
21.98
22.66
22.75
22.02
22.18
21.05
21.25
18.91
20.70
18.31
11.87
20.70
21.62
7
23.37
EV/EBITx
7.343
7.549
7.675
8.450
8.454
8.506
9.202
9.533
9.003
8.698
23.76
9.003
8.480
91
19.48
FCF yield (avg)%
3.45
2.11
4.03
2.33
1.90
4.70
5.89
4.14
5.75
8.25
17.82
5.75
4.09
84
8.18
FCF margin%
1.76
0.40
2.80
0.96
0.76
0.40
2.15
0.40
1.70
2.50
23.08
1.70
1.33
29
0.312
FCF / Net incomex
0.155
0.175
0.167
0.180
0.197
0.193
0.175
0.179
0.171
0.167
0.238
0.175
0.175
92
19.60
ROIC%
17.31
19.66
19.54
20.23
20.05
17.75
19.14
21.83
21.14
23.26
19.33
21.14
19.86
73
5.89
Return on equity%
23.62
25.24
26.34
28.64
27.89
29.49
26.60
25.82
23.52
21.94
11.33
25.82
26.08
82
27.65
Return on assets%
24.05
25.00
26.41
23.95
21.06
20.12
20.23
17.84
18.91
18.23
18.66
18.91
20.65
49
0.66
EPS฿
0.91
0.84
0.86
0.76
0.67
0.57
0.56
0.58
0.50
0.49
0.72
(6.11%)
(6.03%)
—
28.82
EPS growth%
0.40
0.40
1.97
2.27
0.66
3.29
3.78
4.47
4.30
6.76
9.84
4.30
2.78
56
0.89
Bookvalue per sh฿
1.03
1.15
1.09
1.00
1.00
1.05
1.06
1.03
1.07
0.99
0.64
(0.23%)
(0.57%)
—
0.27
FCF per share฿
1.27
1.42
1.42
1.41
1.62
1.82
1.82
2.05
2.40
2.73
0.28
11.01%
8.04%
—
0.69
Dividend per sh฿
0.66
0.71
0.70
0.65
0.67
0.67
0.58
0.55
0.48
0.49
0.63
(6.03%)
(4.27%)
—
26.55
Div yield (avg)%
9.44
11.92
14.20
15.97
14.31
16.84
18.42
18.84
16.84
14.80
9.88
16.84
15.39
78
18.73
Payout ratio%
24.10
24.05
22.20
24.75
27.29
27.86
26.59
25.08
26.42
26.01
5.93
26.42
25.55
60
1.834
Shares (diluted)B
1.319
1.289
1.333
1.167
1.223
1.118
1.084
1.050
1.040
1.057
1.778
(2.89%)
(2.75%)
48
21.96
Buyback yield%
13.77
13.44
12.87
14.25
15.89
18.64
16.98
19.74
19.84
19.88
14.71
19.74
16.43
46
1.118
D/E ratiox
0.841
0.918
0.873
0.827
0.933
0.856
0.875
0.942
0.933
0.993
0.380
0.933
0.896
83
2.296
Enterprise value฿B
1.261
1.485
1.512
1.595
1.872
2.085
2.399
2.899
2.897
3.293
1.133
11.96%
10.52%
39
0.166
LT debt฿B
2.333
2.019
1.841
1.788
1.941
1.929
1.912
1.724
1.792
1.714
1.379
(2.45%)
(2.23%)
79
Revenue
฿3.676B
4.73%
1.00×
Cost of revenue
฿1.829B
4.31%
0.96×
Operating expenses
฿592.6M
4.98%
1.02×
Goodwill & intangibles
16.63%
Property and equipment
14.34%
Spread over hurdle
25.10%