0.560
RevenueNT$B
1.025
1.055
1.072
1.062
1.058
1.096
1.100
1.141
1.129
1.125
0.594
1.22%
1.04%
47
22.74
Revenue growth%
5.74
3.86
6.07
6.25
5.66
3.41
5.71
6.69
6.68
7.13
12.89
6.68
5.90
87
25.43
Gross margin%
25.55
25.19
26.88
25.39
26.13
24.46
22.48
22.03
21.32
23.01
8.34
22.48
24.82
11
18.42
Operating margin%
28.02
30.52
31.25
28.87
26.38
25.09
23.26
25.23
23.76
21.97
6.97
23.76
25.80
86
12.21
Net margin%
11.00
13.93
14.47
14.26
16.43
17.61
16.47
15.10
14.24
12.11
29.32
15.10
14.36
88
19.21
P/E ratio (avg)x
54.04
64.80
77.83
90.23
92.50
107.1
128.4
127.3
132.6
153.1
29.61
128.4
99.79
48
12.31
EV/EBITx
11.10
11.18
10.82
12.13
11.34
12.95
14.91
17.19
19.30
18.35
32.61
17.19
12.54
79
28.29
FCF yield (avg)%
21.28
23.11
22.07
22.94
23.97
26.12
23.40
24.27
27.16
25.06
15.87
25.06
23.69
74
19.38
FCF margin%
22.57
22.73
24.29
25.75
23.37
21.15
21.16
22.32
20.04
19.18
24.82
21.15
22.45
65
0.275
FCF / Net incomex
0.387
0.352
0.369
0.365
0.374
0.336
0.287
0.287
0.306
0.296
0.532
0.296
0.344
52
24.43
ROIC%
2.57
1.79
2.07
0.83
0.40
3.30
3.43
2.87
0.99
3.89
6.51
3.30
2.32
17
16.69
Return on equity%
8.12
9.57
9.62
10.55
9.14
11.25
14.23
14.81
11.92
12.37
15.57
12.37
10.90
75
7.02
Return on assets%
5.17
4.07
6.91
8.41
7.03
7.79
5.39
7.24
5.17
3.42
19.48
5.39
6.15
41
4.85
EPSNT$
11.12
11.83
12.75
14.59
16.37
18.95
20.26
21.91
20.68
21.58
5.02
5.68%
7.44%
—
24.98
EPS growth%
18.60
20.73
23.63
23.57
24.21
25.65
26.17
23.18
23.06
25.61
7.71
25.61
23.60
49
2.13
Bookvalue per shNT$
4.13
4.44
4.05
4.59
4.34
4.01
4.16
4.60
4.38
4.38
4.21
0.18%
0.65%
—
3.72
FCF per shareNT$
1.86
1.88
2.17
2.34
2.20
2.11
2.09
2.17
2.27
2.48
1.64
2.38%
3.41%
—
5.30
Dividend per shNT$
8.92
9.66
8.44
7.84
8.05
8.03
7.12
6.66
6.51
6.69
5.53
(3.62%)
(2.12%)
—
18.61
Div yield (avg)%
22.55
20.89
22.46
20.69
21.86
23.91
22.87
23.03
21.67
22.97
26.79
22.97
22.51
19
25.31
Payout ratio%
15.47
15.73
14.98
13.73
14.16
13.80
14.89
13.63
11.40
11.62
23.77
13.63
13.98
49
76.38
Shares (diluted)M
112.4
126.7
138.4
146.2
161.4
174.0
176.4
198.1
208.8
225.6
75.54
6.92%
8.64%
33
7.71
Buyback yield%
29.70
29.55
31.85
29.49
30.81
33.58
36.48
33.99
33.19
32.79
13.29
33.58
32.32
83
0.628
D/E ratiox
0.716
0.831
0.950
1.063
1.236
1.207
1.317
1.375
1.388
1.449
1.761
1.375
1.221
61
0.664
Enterprise valueNT$B
0.595
0.616
0.647
0.682
0.816
0.933
1.030
1.158
1.166
1.384
0.490
11.14%
10.88%
64
804.7
LT debtNT$M
136.6
132.0
144.9
154.0
164.3
164.7
176.4
199.9
193.5
202.2
734.5
4.23%
3.26%
50
Cost of revenue
0.61%
0.96×
Operating expenses
1.90%
1.09×
Property and equipment
19.25%
Spread over hurdle
29.85%