3.267
RevenueNT$B
1.749
1.849
1.980
2.048
2.167
2.347
2.434
2.624
2.786
2.921
3.359
6.15%
5.78%
46
3.33
Revenue growth%
29.95
27.45
28.33
27.91
26.63
29.05
27.53
29.77
29.34
28.52
21.89
29.05
28.42
9
23.11
Gross margin%
8.19
9.33
11.03
12.93
13.53
14.77
15.43
15.48
12.67
12.22
23.36
14.77
12.80
56
26.99
Operating margin%
7.52
9.48
10.78
8.42
8.00
5.24
3.20
2.75
5.02
3.96
5.29
3.96
6.38
66
3.66
Net margin%
31.65
32.29
30.71
27.73
25.80
27.20
25.07
23.64
23.16
23.80
12.53
23.80
26.50
11
8.263
P/E ratio (avg)x
21.99
21.44
22.16
25.88
27.47
28.09
32.33
32.78
39.23
46.73
18.15
32.78
27.78
56
23.42
EV/EBITx
52.83
54.24
64.41
65.12
64.80
74.17
87.43
96.08
94.47
102.0
31.34
94.47
69.65
67
11.40
FCF yield (avg)%
26.78
23.98
25.25
25.25
25.55
25.40
23.60
22.12
21.16
18.51
15.86
22.12
24.62
91
3.31
FCF margin%
24.09
25.09
22.22
20.59
19.24
20.38
18.41
16.93
16.05
13.10
4.27
16.93
19.81
55
0.333
FCF / Net incomex
0.188
0.200
0.195
0.223
0.231
0.230
0.222
0.236
0.270
0.278
0.431
0.236
0.226
30
25.41
ROIC%
26.84
25.40
22.45
22.11
20.75
21.04
22.12
19.21
19.43
20.53
2.79
20.53
21.58
41
15.89
Return on equity%
21.66
21.17
21.86
22.51
24.44
24.41
25.47
26.96
26.14
26.28
23.45
26.14
24.43
38
11.55
Return on assets%
4.02
1.90
0.40
0.40
2.66
5.29
3.24
3.46
4.86
3.23
6.04
3.46
3.24
90
1.20
EPSNT$
1.31
1.32
1.49
1.47
1.54
1.75
1.93
2.06
1.99
2.06
1.24
5.93%
4.63%
—
15.45
EPS growth%
5.23
2.60
3.87
2.83
0.40
0.40
0.40
1.28
0.40
0.40
3.53
0.40
0.84
50
1.15
Bookvalue per shNT$
0.95
1.02
1.05
1.19
1.17
1.21
1.22
1.29
1.39
1.50
1.30
5.06%
4.12%
—
1.60
FCF per shareNT$
1.11
0.95
0.98
0.92
0.84
0.78
0.83
0.78
0.68
0.58
2.22
(7.17%)
(6.66%)
—
1.63
Dividend per shNT$
0.40
0.38
0.40
0.44
0.44
0.41
0.44
0.40
0.38
0.34
1.03
(5.10%)
(1.33%)
—
14.56
Div yield (avg)%
30.60
29.78
28.17
28.84
28.04
27.25
25.75
24.25
24.03
24.84
19.02
24.84
27.65
67
20.98
Payout ratio%
28.57
31.32
30.95
28.77
27.59
27.09
25.42
25.49
26.58
29.28
19.11
26.58
28.08
37
419.2
Shares (diluted)M
574.0
622.1
599.2
656.6
737.8
737.1
723.4
782.6
919.5
950.2
417.0
5.19%
5.41%
63
23.08
Buyback yield%
32.94
35.33
33.85
35.57
35.89
38.88
38.88
41.76
39.81
38.19
8.85
38.88
37.04
70
1.582
D/E ratiox
1.884
1.706
1.832
1.905
2.029
1.754
1.747
1.772
1.537
1.618
0.900
1.747
1.763
5
2.748
Enterprise valueNT$B
1.144
1.191
1.222
1.284
1.367
1.208
1.128
1.155
1.143
1.207
1.863
(2.46%)
0.59%
80
1.059
LT debtNT$B
1.624
1.545
1.785
1.728
1.717
1.976
2.184
2.252
2.372
2.551
0.812
8.25%
5.18%
79
Cost of revenue
5.82%
1.00×
Operating expenses
6.76%
1.10×
Property and equipment
20.42%