0.680
Revenue฿B
1.057
1.091
1.096
1.111
1.116
1.158
1.175
1.194
1.251
1.267
0.759
2.57%
2.11%
19
5.67
Revenue growth%
17.50
20.03
20.18
19.11
17.60
17.77
19.67
19.44
22.11
24.41
2.37
19.67
19.56
55
12.40
Gross margin%
15.64
13.34
14.81
15.18
15.09
16.77
17.16
17.28
17.96
20.56
28.75
17.28
16.20
78
10.07
Operating margin%
17.33
17.53
17.79
15.76
17.20
18.12
20.86
21.04
22.27
23.86
24.37
21.04
17.96
77
7.07
Net margin%
18.09
19.99
17.14
19.07
21.50
21.90
21.05
22.06
20.32
19.52
22.40
21.05
20.16
31
32.45
P/E ratio (avg)x
56.44
54.68
61.78
68.61
71.77
76.96
91.48
89.78
94.47
99.28
35.80
91.48
74.36
86
23.45
EV/EBITx
50.36
48.92
51.34
55.14
62.57
63.20
60.00
55.37
53.81
54.24
33.91
55.37
54.69
37
28.80
FCF yield (avg)%
0.40
2.99
5.09
7.88
7.21
6.77
5.93
5.63
3.52
5.36
13.44
5.63
5.50
78
6.74
FCF margin%
17.48
16.07
16.38
16.81
15.93
18.12
21.06
19.18
19.47
19.61
4.27
19.47
17.80
76
1.408
FCF / Net incomex
0.594
0.668
0.731
0.782
0.748
0.723
0.761
0.731
0.718
0.721
0.982
0.723
0.727
63
29.34
ROIC%
18.52
18.28
17.84
19.19
19.77
20.74
23.23
25.39
23.55
24.15
17.28
23.55
20.26
50
2.33
Return on equity%
31.80
30.04
31.87
33.23
34.90
32.21
33.51
36.01
36.12
35.29
9.17
35.29
33.37
19
8.17
Return on assets%
27.26
24.56
26.72
24.49
24.55
25.85
27.85
26.37
29.34
29.15
26.60
27.85
26.55
87
2.49
EPS฿
1.00
1.04
0.98
1.07
1.04
1.05
1.11
1.10
1.15
1.26
2.66
3.83%
1.83%
—
12.77
EPS growth%
15.71
17.56
15.88
18.32
18.52
15.93
18.37
20.70
21.41
19.33
26.97
19.33
18.34
20
2.92
Bookvalue per sh฿
0.53
0.47
0.45
0.40
0.41
0.41
0.41
0.42
0.37
0.35
0.59
(2.98%)
(5.35%)
—
3.09
FCF per share฿
1.16
1.38
1.49
1.54
1.84
1.99
2.01
2.11
2.12
2.24
1.92
4.06%
6.57%
—
3.31
Dividend per sh฿
3.13
3.32
3.32
3.19
3.70
3.89
4.35
5.02
5.40
5.93
2.25
9.92%
7.93%
—
23.76
Div yield (avg)%
13.89
13.93
15.95
15.30
14.29
14.50
16.60
18.85
20.72
18.20
17.38
18.20
15.62
15
23.94
Payout ratio%
13.74
10.88
10.71
9.82
8.61
7.27
7.42
8.66
6.14
3.50
2.23
7.27
8.64
47
178.5
Shares (diluted)M
153.5
158.0
139.4
141.1
133.3
131.5
140.4
146.8
156.9
145.9
179.1
1.82%
(0.05%)
32
18.44
Buyback yield%
29.75
30.58
28.62
27.47
27.89
28.24
27.14
27.52
26.44
27.77
20.84
27.52
27.83
55
0.951
D/E ratiox
1.669
1.763
1.685
1.673
1.565
1.606
1.680
1.805
1.799
1.725
1.501
1.725
1.683
59
0.177
Enterprise value฿B
1.471
1.465
1.681
1.619
1.550
1.625
1.736
1.958
2.240
2.604
0.731
10.93%
6.84%
28
0.504
LT debt฿B
0.680
0.793
0.926
1.026
1.027
0.974
1.132
1.161
1.272
1.432
1.224
6.86%
7.18%
42
Revenue
฿1.267B
2.11%
1.00×
Cost of revenue
฿725.6M
2.27%
1.02×
Operating expenses
฿287.5M
1.87%
0.98×
Property and equipment
15.32%
Spread over hurdle
29.32%