3.186
Revenue฿B
5.342
5.471
5.536
5.661
5.917
6.007
6.261
6.388
6.508
6.767
3.451
2.72%
2.79%
29
25.28
Revenue growth%
7.93
5.34
6.57
6.43
8.19
7.32
6.61
7.81
5.29
7.46
22.51
7.32
6.97
23
18.97
Gross margin%
21.04
23.74
23.71
24.46
27.02
24.67
26.36
28.11
27.28
28.44
9.41
27.28
25.52
75
17.03
Operating margin%
32.25
29.73
30.01
31.29
31.43
29.27
29.22
28.92
30.95
30.41
3.29
29.27
30.21
9
19.22
Net margin%
22.31
19.53
16.62
16.18
17.47
17.48
20.19
19.48
20.78
19.24
15.56
19.48
19.36
43
26.75
P/E ratio (avg)x
40.49
37.43
36.69
36.47
35.74
37.82
38.70
40.65
39.04
44.82
18.59
39.04
38.26
42
12.57
EV/EBITx
30.47
32.33
33.39
38.33
44.88
50.15
49.80
53.14
61.73
60.23
21.46
53.14
47.34
33
19.43
FCF yield (avg)%
19.18
21.19
22.35
23.54
20.97
22.94
25.14
26.17
26.48
28.14
2.51
26.17
23.24
62
23.02
FCF margin%
16.87
19.73
20.73
21.57
18.88
16.72
17.92
17.97
18.64
20.67
5.22
17.97
18.76
93
0.531
FCF / Net incomex
2.018
1.938
2.227
2.216
2.106
2.326
2.317
2.499
2.854
2.913
0.504
2.499
2.272
82
20.67
ROIC%
27.31
27.53
26.36
24.69
27.57
26.02
23.31
25.02
27.01
27.45
16.72
26.02
26.68
87
10.65
Return on equity%
7.92
5.36
4.35
2.21
2.92
3.25
0.40
0.40
0.40
2.16
15.73
0.40
2.56
10
5.01
Return on assets%
14.63
13.14
10.42
12.28
12.68
15.49
13.82
10.93
10.61
11.60
20.24
11.60
12.48
33
0.14
EPS฿
0.10
0.11
0.12
0.12
0.14
0.16
0.17
0.19
0.19
0.20
0.14
7.67%
7.31%
—
5.07
EPS growth%
18.84
21.37
19.62
20.05
18.57
19.35
17.99
15.83
18.12
16.31
12.94
17.99
18.71
69
0.12
Bookvalue per sh฿
0.05
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.03
0.05
(5.26%)
(4.19%)
—
0.11
FCF per share฿
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.13
0.79%
(0.62%)
—
0.09
Dividend per sh฿
0.11
0.12
0.14
0.16
0.16
0.16
0.18
0.17
0.18
0.21
0.14
5.30%
6.53%
—
10.35
Div yield (avg)%
6.38
3.65
2.35
1.15
0.52
2.14
3.54
4.98
5.48
8.04
8.18
4.98
3.59
77
10.38
Payout ratio%
17.83
20.25
17.60
20.14
19.95
21.56
23.97
25.70
26.61
25.28
15.25
25.28
20.91
80
13.11
Shares (diluted)B
14.49
14.25
15.16
15.70
16.16
17.34
20.19
23.62
26.68
29.00
13.31
12.40%
6.79%
40
26.38
Buyback yield%
21.34
23.70
24.14
22.17
24.94
22.11
20.26
17.47
17.81
15.13
17.25
17.81
21.73
37
1.785
D/E ratiox
1.114
1.223
1.325
1.438
1.433
1.535
1.727
1.940
1.794
1.852
0.630
1.794
1.486
52
1.055
Enterprise value฿B
1.845
1.644
1.566
1.730
1.626
1.678
1.705
1.495
1.494
1.488
5.334
(1.76%)
(2.17%)
47
3.076
LT debt฿B
8.806
10.02
10.09
11.78
12.46
12.45
13.91
14.59
16.29
16.16
1.568
5.34%
6.24%
29
Revenue
฿6.767B
2.79%
1.00×
Cost of revenue
฿3.734B
2.82%
1.00×
Operating expenses
฿1.289B
3.06%
1.03×
Property and equipment
18.65%
Spread over hurdle
13.90%