0.206
RevenueNT$B
2.076
2.172
2.266
2.454
2.618
2.761
2.988
3.201
3.435
3.630
0.216
6.76%
6.41%
66
26.38
Revenue growth%
15.34
12.56
13.16
11.43
12.40
9.81
10.43
12.53
9.61
9.16
3.22
9.81
11.91
22
11.00
Gross margin%
5.24
2.45
4.13
4.11
6.70
7.53
4.88
2.17
2.95
0.40
18.22
2.95
4.12
36
2.40
Operating margin%
8.76
7.30
4.60
2.09
0.40
0.40
0.40
2.02
2.80
0.86
22.73
0.86
2.05
12
7.36
Net margin%
24.03
24.32
23.85
21.03
18.82
16.37
19.34
20.62
17.76
18.98
17.46
18.98
19.98
62
18.82
P/E ratio (avg)x
28.49
24.75
25.58
27.70
29.49
25.85
23.53
23.63
24.78
22.23
30.22
23.63
25.18
75
21.62
EV/EBITx
25.93
24.67
24.72
23.90
21.87
19.52
18.54
20.09
19.46
21.27
11.14
19.52
21.57
34
11.07
FCF yield (avg)%
26.46
24.36
23.83
23.18
21.68
20.42
17.48
16.20
15.93
16.91
10.98
16.91
21.05
38
2.94
FCF margin%
12.85
14.26
11.47
11.59
9.79
11.14
9.88
12.55
15.15
14.47
23.16
12.55
12.07
18
1.631
FCF / Net incomex
1.129
1.048
1.127
1.138
1.126
1.229
1.276
1.267
1.256
1.337
1.661
1.267
1.183
75
21.28
ROIC%
18.97
18.21
20.52
20.43
20.02
21.31
23.88
26.83
25.60
26.28
16.76
25.60
20.92
38
29.30
Return on equity%
6.52
6.18
4.00
5.82
4.12
4.04
2.48
0.40
1.24
3.42
8.40
2.48
4.02
67
4.35
Return on assets%
12.30
13.25
11.81
12.26
13.91
12.88
11.98
14.96
15.93
13.70
12.50
13.70
13.06
92
3.86
EPSNT$
13.52
14.25
15.43
18.20
21.63
21.15
25.69
28.59
33.58
38.12
3.95
12.00%
10.70%
—
22.65
EPS growth%
16.85
17.05
18.23
20.76
18.96
17.43
19.62
19.16
20.65
19.19
3.19
19.19
19.06
88
5.50
Bookvalue per shNT$
12.59
11.83
13.16
14.38
15.50
17.81
17.49
19.40
18.29
18.46
6.15
3.56%
4.07%
—
6.21
FCF per shareNT$
6.72
7.07
7.06
6.95
6.79
7.68
7.86
8.65
8.94
9.15
9.75
6.13%
2.44%
—
7.98
Dividend per shNT$
7.83
8.74
9.23
10.46
9.86
10.87
10.40
9.74
10.01
11.16
6.14
2.51%
4.86%
—
11.97
Div yield (avg)%
16.94
16.23
15.86
18.67
17.31
19.19
22.07
19.62
18.98
17.30
23.39
19.19
17.99
30
25.46
Payout ratio%
15.79
13.95
13.19
14.27
13.52
11.81
8.83
8.77
5.93
5.99
17.46
8.77
12.50
38
144.6
Shares (diluted)M
138.8
126.8
128.2
135.9
135.6
126.7
139.0
141.9
132.2
126.0
150.5
(1.47%)
(1.14%)
57
16.63
Buyback yield%
7.09
5.51
7.98
10.83
13.27
14.07
12.05
11.28
11.86
9.57
6.52
11.86
11.05
45
0.162
D/E ratiox
0.249
0.236
0.245
0.231
0.221
0.229
0.225
0.228
0.260
0.250
0.672
0.229
0.234
72
1.203
Enterprise valueNT$B
1.266
1.387
1.386
1.561
1.547
1.762
1.833
1.996
2.150
2.348
1.225
8.71%
6.74%
41
0.974
LT debtNT$B
0.809
0.734
0.775
0.756
0.659
0.693
0.682
0.613
0.655
0.709
1.407
1.47%
(0.57%)
90
Cost of revenue
6.53%
1.01×
Operating expenses
5.24%
0.90×
Property and equipment
16.54%
Return on capital
106.93%
Spread over hurdle
98.84%