1.156
Revenue฿B
1.367
1.393
1.476
1.525
1.582
1.681
1.741
1.784
1.893
2.004
1.248
4.85%
4.58%
68
21.52
Revenue growth%
26.03
27.99
27.18
27.85
26.51
26.79
24.17
23.32
24.08
23.76
13.94
24.08
26.27
89
5.80
Gross margin%
7.90
9.77
10.93
11.07
13.38
11.30
11.76
9.37
11.19
13.09
4.96
11.30
11.13
62
18.19
Operating margin%
25.34
24.14
23.02
22.12
24.94
22.81
20.73
18.91
19.64
20.14
2.31
20.14
22.46
46
26.04
Net margin%
29.84
30.12
30.13
27.41
28.01
30.57
30.69
32.14
32.24
33.06
15.13
32.14
30.35
18
27.60
P/E ratio (avg)x
35.46
40.79
43.97
42.93
45.00
53.16
62.63
70.70
73.06
72.58
33.95
70.70
49.08
25
14.10
EV/EBITx
29.07
27.21
26.40
25.09
24.86
26.54
26.86
29.62
33.26
32.66
17.39
29.62
27.04
20
4.63
FCF yield (avg)%
13.08
13.12
10.62
8.06
9.19
7.61
8.44
10.88
12.93
10.47
14.20
10.47
10.54
73
19.34
FCF margin%
5.53
6.78
4.76
4.00
3.33
3.73
1.14
3.53
1.63
2.37
21.73
2.37
3.63
80
1.093
FCF / Net incomex
0.560
0.515
0.482
0.477
0.484
0.493
0.484
0.537
0.600
0.568
1.286
0.537
0.504
80
29.40
ROIC%
7.69
9.07
11.72
14.10
14.87
17.03
14.47
12.39
9.63
6.70
10.91
12.39
12.05
47
4.28
Return on equity%
18.21
19.70
19.36
16.82
15.47
17.38
19.24
16.95
15.75
17.94
13.66
17.38
17.66
48
7.02
Return on assets%
14.15
15.29
15.62
15.87
15.65
18.60
17.83
19.83
20.06
22.50
28.60
19.83
16.85
83
0.42
EPS฿
0.51
0.48
0.50
0.52
0.48
0.46
0.48
0.52
0.50
0.55
0.43
2.89%
0.81%
—
7.79
EPS growth%
15.44
17.05
15.75
15.81
16.96
19.00
16.99
18.76
21.07
21.44
26.90
19.00
17.02
82
0.31
Bookvalue per sh฿
0.66
0.71
0.76
0.67
0.64
0.59
0.60
0.59
0.63
0.69
0.29
1.55%
0.44%
—
0.40
FCF per share฿
0.46
0.50
0.54
0.63
0.60
0.58
0.65
0.63
0.70
0.67
0.16
2.26%
3.02%
—
0.60
Dividend per sh฿
0.20
0.18
0.20
0.19
0.18
0.18
0.19
0.18
0.18
0.19
0.16
0.82%
0.59%
—
25.27
Div yield (avg)%
17.93
16.35
17.58
14.69
16.77
14.78
13.38
14.37
12.57
10.63
29.10
13.38
14.74
81
18.22
Payout ratio%
11.45
12.57
11.61
11.05
9.28
11.13
9.49
8.54
11.02
8.93
22.02
9.49
11.04
50
1.348
Shares (diluted)B
1.274
1.287
1.371
1.489
1.347
1.437
1.522
1.629
1.771
1.876
1.331
6.86%
2.99%
80
10.65
Buyback yield%
5.67
3.02
4.90
6.50
8.10
10.36
12.31
14.07
12.31
10.86
12.54
12.31
9.23
37
1.563
D/E ratiox
1.964
1.797
1.756
1.920
1.887
1.916
1.834
1.774
1.756
1.742
1.285
1.774
1.816
80
1.640
Enterprise value฿B
2.519
2.654
2.818
2.775
2.608
2.740
2.699
3.009
3.011
3.101
1.129
3.52%
1.63%
43
1,376
LT debt฿M
986.1
940.6
869.6
865.2
759.6
817.9
848.6
834.0
791.9
869.9
615.0
2.75%
(2.48%)
71
Revenue
฿2.004B
4.58%
1.00×
Cost of revenue
฿1.061B
4.71%
1.01×
Operating expenses
฿313.2M
3.72%
0.92×
Property and equipment
16.71%
Spread over hurdle
27.54%