13.83
Revenue฿B
8.157
8.949
9.733
10.45
11.55
12.70
13.50
14.53
15.64
16.72
15.10
7.69%
8.19%
44
8.47
Revenue growth%
15.93
18.44
20.86
23.80
25.41
27.58
27.75
30.09
31.40
29.28
7.04
29.28
26.49
90
13.63
Gross margin%
28.76
29.44
31.05
32.64
34.65
37.29
38.38
37.20
39.05
41.41
20.37
38.38
35.92
61
29.59
Operating margin%
23.54
25.67
25.63
25.04
23.10
21.55
19.48
17.25
14.87
12.30
28.31
17.25
22.32
40
19.39
Net margin%
29.41
27.75
29.16
26.34
26.01
27.10
24.64
24.59
24.26
26.85
12.77
24.64
26.60
46
19.48
P/E ratio (avg)x
12.01
12.83
13.70
15.42
17.90
19.69
21.46
25.51
26.16
27.67
29.61
25.51
18.80
7
34.74
EV/EBITx
47.68
47.22
48.70
53.91
55.15
61.59
67.43
71.05
69.36
81.84
6.336
69.36
58.37
13
23.88
FCF yield (avg)%
10.13
9.92
11.10
13.63
11.50
9.31
6.36
5.74
6.87
8.90
23.59
6.87
9.62
56
21.54
FCF margin%
18.52
16.41
18.29
19.89
17.16
15.74
17.41
18.06
15.08
14.08
6.97
15.74
17.28
15
1.363
FCF / Net incomex
1.746
1.795
1.943
2.169
2.567
2.954
3.247
3.334
3.221
3.460
1.761
3.247
2.761
42
16.33
ROIC%
1.61
1.15
1.88
4.53
5.51
3.66
0.82
0.40
0.40
1.11
25.80
0.82
1.38
75
27.63
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
8.42
0.40
0.40
60
12.61
Return on assets%
10.50
9.35
6.79
8.90
9.03
10.37
11.80
9.23
12.02
9.93
15.63
10.37
9.64
56
1.63
EPS฿
1.05
0.94
0.87
0.79
0.80
0.70
0.62
0.54
0.58
0.56
1.70
(6.79%)
(6.33%)
—
12.81
EPS growth%
15.25
14.45
14.24
14.26
15.19
17.33
18.47
19.64
20.21
19.29
11.34
19.29
16.29
50
1.85
Bookvalue per sh฿
2.90
3.03
3.62
3.99
4.17
4.99
5.25
5.43
6.11
6.70
1.43
9.95%
10.63%
—
1.45
FCF per share฿
0.73
0.62
0.62
0.64
0.59
0.54
0.57
0.50
0.44
0.46
0.93
(4.95%)
(4.79%)
—
0.43
Dividend per sh฿
0.83
0.92
0.90
0.94
0.94
0.96
0.98
0.91
0.87
0.88
1.37
(1.31%)
0.99%
—
3.86
Div yield (avg)%
19.84
20.08
22.84
25.79
26.99
28.40
28.72
30.30
32.01
32.52
24.95
30.30
27.70
60
10.26
Payout ratio%
2.34
5.28
2.95
5.06
7.76
5.87
5.15
3.84
4.30
3.12
5.82
4.30
4.68
39
6.085
Shares (diluted)B
8.532
9.280
9.509
10.63
11.76
11.09
10.92
12.63
14.29
14.18
5.858
3.82%
6.80%
17
18.64
Buyback yield%
11.87
8.92
9.11
9.05
10.64
9.82
7.00
5.34
5.60
8.27
8.37
7.00
8.98
8
1.546
D/E ratiox
0.297
0.272
0.251
0.252
0.263
0.231
0.256
0.255
0.271
0.258
1.698
0.256
0.257
91
2.685
Enterprise value฿B
26.32
28.08
32.61
33.33
37.38
36.99
39.75
46.16
51.73
56.71
18.03
8.70%
9.19%
29
5.639
LT debt฿B
4.439
4.717
4.505
5.273
5.030
4.923
5.617
5.807
5.893
5.861
0.996
3.11%
3.74%
25
Revenue
฿16.72B
8.19%
1.00×
Cost of revenue
฿11.64B
8.19%
1.00×
Operating expenses
฿3.321B
8.09%
0.99×
Property and equipment
17.27%
Spread over hurdle
(7.21%)