0.703
Revenue฿B
1.221
1.265
1.322
1.353
1.396
1.424
1.463
1.547
1.616
1.676
0.781
3.73%
3.65%
78
19.72
Revenue growth%
22.27
22.21
24.48
24.68
26.80
25.97
23.15
22.64
20.64
20.26
28.47
22.64
22.90
8
15.56
Gross margin%
15.07
17.45
14.56
11.79
9.95
7.26
4.64
3.41
2.51
0.40
17.10
3.41
8.60
85
27.46
Operating margin%
8.98
11.79
14.11
14.09
16.55
16.16
14.77
16.89
17.54
19.63
17.95
16.89
15.46
10
16.65
Net margin%
9.81
11.96
10.17
12.51
12.57
14.09
16.86
16.71
16.41
15.39
12.24
16.41
13.33
13
22.40
P/E ratio (avg)x
56.71
60.29
59.43
64.43
67.25
74.38
87.07
105.0
107.8
107.1
8.345
105.0
70.81
54
9.044
EV/EBITx
32.20
31.20
27.59
24.17
21.66
23.23
21.97
19.96
18.67
18.82
14.09
19.96
22.60
64
23.68
FCF yield (avg)%
22.06
24.77
24.08
23.38
21.20
20.39
23.06
22.60
22.46
23.08
21.50
22.60
22.83
82
22.88
FCF margin%
29.04
30.57
32.36
35.17
36.18
38.49
38.19
37.75
38.19
35.43
16.90
38.19
35.80
68
0.589
FCF / Net incomex
0.533
0.613
0.604
0.663
0.780
0.801
0.948
0.929
1.113
1.171
0.465
0.948
0.791
38
18.79
ROIC%
31.07
32.29
31.18
31.40
32.16
31.08
28.79
27.36
26.56
27.50
21.31
27.50
31.08
36
10.52
Return on equity%
2.76
2.05
3.95
5.94
5.10
8.07
7.82
6.41
7.78
7.75
25.12
7.78
6.18
51
4.90
Return on assets%
6.41
8.54
6.61
6.72
6.84
8.75
8.26
5.81
5.92
6.75
29.06
6.75
6.74
47
0.70
EPS฿
0.87
0.86
0.96
0.90
1.00
1.12
1.30
1.43
1.45
1.64
0.75
10.37%
8.11%
—
22.36
EPS growth%
22.97
20.43
20.27
19.36
18.22
17.24
17.70
16.67
14.84
15.43
11.16
16.67
17.96
7
0.28
Bookvalue per sh฿
0.15
0.14
0.14
0.13
0.14
0.15
0.15
0.16
0.14
0.12
0.16
(2.64%)
(1.46%)
—
0.62
FCF per share฿
0.43
0.46
0.41
0.41
0.38
0.39
0.35
0.35
0.36
0.38
0.21
0.39%
(2.17%)
—
0.74
Dividend per sh฿
0.79
0.85
0.97
0.99
1.03
1.01
0.94
0.95
0.96
0.97
0.70
(1.10%)
3.45%
—
9.50
Div yield (avg)%
7.32
9.10
9.85
8.94
9.35
9.39
8.78
6.54
4.21
6.96
17.82
6.96
8.86
49
26.80
Payout ratio%
21.99
22.11
22.05
24.63
22.68
20.74
19.48
18.65
20.43
18.21
14.57
19.48
21.37
66
1.567
Shares (diluted)B
1.780
1.791
1.924
2.164
2.146
2.080
2.346
2.327
2.110
1.891
1.563
(2.49%)
0.16%
24
4.28
Buyback yield%
24.67
22.05
19.70
21.77
24.30
21.48
22.06
22.78
19.95
19.03
2.95
21.48
21.91
42
1.611
D/E ratiox
2.248
2.306
2.471
2.598
2.634
2.539
3.015
3.462
3.812
3.988
0.378
3.462
2.616
61
1.312
Enterprise value฿B
0.982
0.965
1.052
1.206
1.202
1.220
1.228
1.271
1.317
1.296
0.734
1.52%
4.02%
74
1.651
LT debt฿B
0.923
1.074
1.264
1.244
1.308
1.551
1.599
1.916
2.102
2.330
1.191
12.24%
9.82%
18
Revenue
฿1.676B
3.65%
1.00×
Cost of revenue
฿890.1M
3.61%
1.00×
Operating expenses
฿354.8M
3.53%
0.99×
Cash and investments
17.70%
Property and equipment
14.80%
Spread over hurdle
37.37%