2.808
Revenue฿B
2.868
2.919
3.003
3.141
3.283
3.347
3.479
3.529
3.533
3.607
2.924
1.90%
2.68%
42
5.98
Revenue growth%
22.08
24.58
21.66
21.56
22.22
21.45
20.11
21.32
21.01
19.19
14.00
21.01
21.51
24
17.75
Gross margin%
18.40
16.92
16.75
16.67
16.04
15.58
13.02
11.21
13.65
13.49
13.63
13.49
15.81
87
29.63
Operating margin%
9.23
9.26
10.71
9.17
10.06
12.63
12.53
13.67
16.57
18.17
12.00
13.67
11.62
45
13.65
Net margin%
9.52
9.70
9.15
8.01
9.30
7.94
5.27
4.23
2.85
2.34
14.82
4.23
7.97
32
10.64
P/E ratio (avg)x
27.26
29.62
33.05
33.43
30.38
28.71
28.87
28.58
30.30
31.70
24.14
28.87
29.96
86
7.747
EV/EBITx
70.79
72.50
82.43
88.28
97.05
104.5
112.6
116.4
115.1
115.9
23.55
115.1
100.8
59
10.28
FCF yield (avg)%
20.41
21.93
21.68
18.86
21.07
21.76
20.35
19.48
21.65
21.77
23.42
21.65
21.36
42
27.40
FCF margin%
22.76
25.51
26.56
23.81
23.92
24.74
27.03
29.02
29.10
26.19
29.57
27.03
25.85
55
1.195
FCF / Net incomex
0.435
0.441
0.388
0.388
0.335
0.297
0.305
0.277
0.249
0.247
1.446
0.277
0.320
54
15.32
ROIC%
17.55
18.00
15.38
14.34
13.55
12.64
14.65
13.59
11.98
13.15
20.66
13.15
13.97
74
22.40
Return on equity%
32.06
31.91
30.41
30.61
31.05
32.52
33.76
36.68
38.29
36.63
20.65
36.63
32.29
84
26.25
Return on assets%
19.83
20.27
21.03
20.13
17.59
19.78
17.36
16.30
17.31
18.84
26.13
17.36
19.31
94
0.08
EPS฿
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.09
5.12%
4.72%
—
21.39
EPS growth%
12.48
11.47
13.04
11.72
11.61
10.47
10.56
7.57
4.64
5.96
23.65
7.57
11.02
44
0.09
Bookvalue per sh฿
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.14
3.70%
4.35%
—
0.07
FCF per share฿
0.08
0.07
0.08
0.09
0.08
0.08
0.07
0.08
0.08
0.09
0.05
2.00%
2.28%
—
0.13
Dividend per sh฿
0.15
0.14
0.14
0.13
0.14
0.15
0.16
0.15
0.14
0.13
0.15
(1.93%)
(0.62%)
—
6.67
Div yield (avg)%
12.38
12.31
13.29
10.66
12.65
12.01
12.20
13.35
10.99
11.28
12.00
12.01
12.25
14
29.62
Payout ratio%
5.53
4.27
7.02
4.66
6.84
6.49
6.56
7.70
7.62
4.94
6.75
6.56
6.52
19
19.45
Shares (diluted)B
21.01
21.08
21.15
22.10
23.33
24.37
26.19
23.78
24.25
27.40
19.27
3.27%
1.78%
42
24.43
Buyback yield%
4.80
7.80
6.28
6.61
5.30
7.26
5.46
7.56
7.25
5.80
17.23
7.25
6.45
83
1.794
D/E ratiox
1.161
1.208
1.206
1.201
1.306
1.538
1.601
1.844
1.819
1.908
1.269
1.819
1.422
51
0.953
Enterprise value฿B
1.430
1.497
1.483
1.478
1.333
1.371
1.262
1.189
1.079
1.129
2.620
(3.26%)
(2.56%)
39
2.188
LT debt฿B
1.038
0.993
1.029
1.105
1.007
1.038
1.169
1.221
1.330
1.226
0.415
4.01%
2.71%
8
Revenue
฿3.607B
2.68%
1.00×
Cost of revenue
฿2.167B
2.82%
1.01×
Operating expenses
฿443.7M
2.33%
0.97×
Spread over hurdle
13.73%