1.016
RevenueNT$B
1.154
1.204
1.246
1.301
1.322
1.345
1.382
1.434
1.460
1.517
1.055
2.79%
3.02%
66
14.05
Revenue growth%
18.31
16.95
18.78
17.83
17.61
19.13
18.05
18.23
20.35
21.15
7.60
19.13
18.27
46
2.29
Gross margin%
13.95
16.13
16.63
15.97
18.30
16.91
19.62
16.78
17.09
14.51
2.94
16.91
16.71
68
4.97
Operating margin%
5.85
4.00
3.23
2.65
3.51
1.72
0.40
0.40
0.40
0.40
19.74
0.40
2.18
91
29.74
Net margin%
19.09
20.39
22.99
25.68
26.12
25.53
23.26
22.89
22.37
22.92
9.23
22.92
22.95
63
33.89
P/E ratio (avg)x
46.89
51.18
53.02
60.38
64.56
68.99
79.13
82.37
80.21
93.08
34.07
80.21
66.77
93
12.93
EV/EBITx
10.76
10.54
10.40
10.91
11.37
11.04
11.30
10.52
11.37
12.48
15.42
11.30
10.98
94
28.75
FCF yield (avg)%
26.62
29.20
28.25
29.51
29.69
28.95
30.72
32.72
33.10
31.05
23.07
31.05
29.60
70
21.88
FCF margin%
6.11
3.22
5.27
5.78
6.09
3.15
3.80
1.20
2.83
2.12
23.38
2.83
3.51
17
0.820
FCF / Net incomex
1.041
0.974
1.074
1.195
1.174
1.128
1.246
1.175
1.119
1.070
1.146
1.128
1.124
36
9.05
ROIC%
13.64
12.61
12.66
13.19
14.18
13.79
15.07
17.51
17.16
19.82
22.76
17.16
13.99
68
14.60
Return on equity%
18.82
19.01
20.20
22.99
21.92
24.84
24.74
22.62
24.27
23.41
24.73
24.27
22.80
77
14.56
Return on assets%
0.83
0.40
3.10
3.62
4.61
7.38
8.17
6.44
6.69
7.72
22.97
7.38
5.52
94
1.47
EPSNT$
5.81
5.78
7.01
7.57
7.57
8.31
8.71
9.81
11.56
12.28
1.52
10.14%
9.30%
—
2.24
EPS growth%
16.87
19.48
22.46
25.16
24.27
21.72
23.51
23.96
25.85
26.29
3.07
23.96
23.73
58
2.12
Bookvalue per shNT$
1.71
1.99
2.10
2.01
1.97
2.25
2.60
2.70
2.86
3.12
4.93
9.69%
7.02%
—
1.11
FCF per shareNT$
2.58
2.89
3.21
3.31
3.60
3.92
4.45
4.44
5.06
4.99
4.27
6.76%
8.37%
—
3.27
Dividend per shNT$
3.07
2.80
3.10
3.36
3.42
3.29
2.99
2.92
3.09
2.82
2.25
(3.76%)
(0.43%)
—
27.01
Div yield (avg)%
1.40
2.84
0.40
2.39
0.40
0.40
0.40
2.48
0.40
1.66
9.61
0.40
0.90
31
15.11
Payout ratio%
3.98
6.02
4.25
5.36
2.52
2.74
3.08
2.46
4.03
3.53
17.35
3.08
3.75
67
295.8
Shares (diluted)M
219.7
189.7
203.0
221.7
243.0
265.7
228.2
230.3
238.9
258.5
284.6
1.25%
0.35%
83
27.01
Buyback yield%
29.54
26.91
29.90
28.44
28.93
26.15
24.02
23.80
26.59
28.71
26.49
26.15
27.68
34
1.131
D/E ratiox
0.264
0.231
0.247
0.238
0.260
0.283
0.248
0.262
0.246
0.217
1.423
0.248
0.248
38
0.351
Enterprise valueNT$B
1.040
1.065
1.216
1.272
1.373
1.283
1.424
1.477
1.624
1.681
0.884
4.13%
4.14%
37
0.242
LT debtNT$B
1.053
1.049
1.004
0.974
1.067
1.055
1.037
1.148
1.105
1.051
0.106
(0.31%)
1.38%
78
Cost of revenue
3.07%
1.00×
Operating expenses
2.65%
0.96×
Property and equipment
17.06%
Spread over hurdle
52.85%