2.545
RevenueNT$B
2.381
2.496
2.715
2.880
3.121
3.276
3.513
3.830
4.095
4.286
2.710
6.55%
6.76%
73
2.84
Revenue growth%
12.69
11.73
9.92
11.97
12.56
15.43
14.63
15.62
18.46
20.13
9.52
15.62
13.66
35
7.07
Gross margin%
20.88
23.51
24.15
21.73
19.15
17.94
16.35
18.08
18.39
18.53
28.66
18.08
18.84
9
25.26
Operating margin%
6.14
8.37
8.70
11.70
9.78
9.22
10.43
12.87
15.24
13.93
21.68
12.87
10.11
54
15.89
Net margin%
4.48
7.21
7.53
8.92
7.53
10.21
9.68
11.74
13.63
13.03
13.77
11.74
9.30
48
24.83
P/E ratio (avg)x
12.93
13.15
12.31
11.62
12.87
14.50
14.60
14.83
14.35
14.23
9.335
14.50
13.69
90
8.493
EV/EBITx
36.05
43.58
49.52
49.75
52.59
62.15
71.87
83.44
96.60
112.3
14.91
83.44
57.37
18
25.31
FCF yield (avg)%
27.89
29.71
32.37
32.55
35.44
37.17
37.09
34.42
35.88
35.05
13.01
35.88
34.74
60
7.26
FCF margin%
25.31
22.79
20.47
23.09
23.57
22.76
24.75
25.55
26.50
23.81
3.82
24.75
23.69
21
0.760
FCF / Net incomex
1.921
1.936
2.039
1.970
1.898
2.267
2.567
2.516
2.564
2.744
1.714
2.564
2.153
40
3.29
ROIC%
13.52
12.81
11.89
11.70
10.21
9.94
12.65
13.61
14.28
16.99
23.40
13.61
12.73
32
17.78
Return on equity%
30.83
29.20
28.55
25.71
28.35
30.69
28.42
27.94
28.71
29.68
27.90
28.71
28.63
72
27.84
Return on assets%
18.51
15.72
12.90
10.33
8.08
10.71
10.06
7.91
7.69
5.43
15.46
7.91
10.19
43
3.71
EPSNT$
6.98
7.23
7.70
8.20
8.91
9.30
9.19
10.10
10.82
11.23
4.15
4.73%
4.58%
—
18.36
EPS growth%
28.35
30.85
28.40
27.02
25.12
27.04
27.77
28.32
26.97
26.18
22.21
27.04
27.41
7
2.19
Bookvalue per shNT$
3.21
3.71
3.65
3.68
4.31
4.22
4.16
4.02
4.47
4.93
2.77
2.71%
6.23%
—
5.33
FCF per shareNT$
1.61
1.59
1.71
1.87
2.08
2.35
2.69
3.18
3.57
3.50
4.90
10.98%
9.49%
—
3.17
Dividend per shNT$
2.17
1.98
1.85
1.67
1.77
1.64
1.68
1.69
1.73
1.67
2.47
(1.19%)
(1.56%)
—
13.14
Div yield (avg)%
1.42
2.91
4.76
3.85
5.12
5.67
6.98
7.92
8.71
11.64
18.72
7.92
5.40
39
5.85
Payout ratio%
18.34
16.41
13.77
16.52
16.42
13.49
12.28
13.41
14.65
14.27
7.21
13.49
14.46
67
131.6
Shares (diluted)M
152.3
176.5
177.2
189.7
211.3
212.5
243.2
256.3
258.5
300.8
131.3
7.32%
6.71%
29
21.93
Buyback yield%
24.32
25.37
23.31
25.91
28.44
26.60
25.38
22.95
22.85
20.50
2.40
22.95
24.85
75
0.499
D/E ratiox
2.126
2.560
2.591
3.107
3.616
4.222
4.320
4.574
4.712
4.904
1.278
4.574
3.919
50
3.253
Enterprise valueNT$B
4.313
4.865
4.523
4.849
5.196
5.663
6.305
6.976
6.656
6.879
0.545
5.77%
5.96%
48
1.918
LT debtNT$B
3.134
3.169
3.422
2.955
2.614
2.310
2.359
2.428
2.630
2.410
1.754
(1.61%)
(3.16%)
69
Cost of revenue
6.64%
0.99×
Operating expenses
7.26%
1.05×
Goodwill & intangibles
19.31%
Return on capital
176.41%
Spread over hurdle
171.12%