0.411
Revenue฿B
1.202
1.201
1.237
1.259
1.286
1.290
1.294
1.307
1.320
1.319
0.446
0.50%
1.18%
94
20.90
Revenue growth%
28.57
30.63
28.22
29.19
29.99
32.81
32.46
32.91
31.74
31.66
22.62
32.46
31.15
95
29.01
Gross margin%
8.32
10.44
11.52
9.65
7.83
6.75
8.92
7.49
6.18
5.42
4.04
6.75
8.07
62
17.28
Operating margin%
8.54
10.08
10.10
10.29
12.95
10.91
12.18
14.05
14.93
12.98
2.27
12.98
11.55
50
5.60
Net margin%
24.90
27.84
26.60
24.83
25.84
24.31
24.97
23.70
26.50
26.64
11.42
24.97
25.40
74
25.56
P/E ratio (avg)x
16.38
17.49
16.30
16.92
19.16
18.01
18.62
18.26
18.72
17.85
25.09
18.26
17.93
6
23.11
EV/EBITx
45.35
49.99
53.03
61.65
60.32
72.12
83.78
90.93
104.5
106.6
6.323
90.93
66.89
40
24.55
FCF yield (avg)%
10.14
10.59
12.73
13.92
12.94
15.30
13.71
11.16
11.48
12.00
24.99
12.00
12.37
77
27.45
FCF margin%
16.70
17.99
19.09
21.56
19.38
16.39
17.02
18.80
19.76
19.59
5.81
18.80
18.95
52
0.912
FCF / Net incomex
1.920
2.250
2.619
2.871
2.752
2.781
2.797
2.663
2.939
2.819
1.301
2.797
2.767
26
12.68
ROIC%
15.23
14.97
15.35
14.18
16.74
13.76
15.43
12.95
11.73
14.16
20.61
13.76
14.58
55
13.22
Return on equity%
29.26
31.36
28.70
27.34
24.46
23.37
22.74
22.24
21.33
22.16
14.37
22.24
23.91
58
21.20
Return on assets%
11.36
10.94
12.19
13.74
12.97
12.82
15.32
15.56
16.95
19.92
7.38
15.56
13.35
50
—
EPS฿
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
1.01%
3.10%
—
8.58
EPS growth%
4.87
5.21
7.01
8.72
7.03
4.14
2.81
1.30
0.40
1.56
22.14
1.56
4.50
37
—
Bookvalue per sh฿
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.01
8.35%
11.87%
—
0.01
FCF per share฿
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.01
8.95%
7.78%
—
0.01
Dividend per sh฿
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.46%
3.88%
—
12.91
Div yield (avg)%
25.35
25.33
24.88
26.02
25.26
27.09
24.70
25.53
26.47
26.42
16.95
26.42
25.44
22
12.00
Payout ratio%
17.22
14.96
12.51
10.32
9.94
10.18
10.80
13.14
12.43
14.96
2.67
12.43
12.47
37
27.82
Shares (diluted)B
40.18
46.63
51.43
53.61
54.18
60.69
66.38
67.30
71.53
74.91
27.53
6.69%
7.77%
67
24.49
Buyback yield%
19.07
17.07
17.04
17.08
16.00
14.53
12.23
11.68
11.88
12.29
13.75
12.23
15.27
69
0.973
D/E ratiox
1.339
1.342
1.248
1.248
1.243
1.281
1.322
1.376
1.333
1.338
1.398
1.333
1.327
55
0.074
Enterprise value฿B
0.350
0.401
0.378
0.404
0.419
0.457
0.452
0.483
0.490
0.498
1.138
3.54%
4.21%
36
0.851
LT debt฿B
1.363
1.568
1.788
1.808
1.768
2.080
2.312
2.665
2.578
2.967
0.485
10.91%
8.22%
47
Revenue
฿1.319B
1.18%
1.00×
Cost of revenue
฿831.0M
1.50%
1.03×
Operating expenses
฿242.5M
0.45%
0.93×
Property and equipment
17.49%
Cash and investments
15.87%
Spread over hurdle
22.40%