0.747
RevenueNT$B
3.661
3.730
3.686
3.651
3.582
3.583
3.600
3.542
3.602
3.531
0.763
(0.28%)
(0.51%)
83
8.12
Revenue growth%
10.63
10.75
10.67
9.35
8.68
10.27
13.09
15.67
13.54
13.53
10.93
13.53
10.71
83
11.48
Gross margin%
5.07
6.03
4.53
4.04
1.66
0.40
0.40
0.40
0.40
1.53
24.23
0.40
1.59
10
23.72
Operating margin%
15.51
17.40
19.68
19.24
17.53
18.35
18.29
20.72
18.31
18.92
12.30
18.35
18.33
47
7.61
Net margin%
4.37
3.11
6.02
5.64
5.45
4.97
2.88
3.10
3.60
2.47
18.76
3.10
3.98
41
6.873
P/E ratio (avg)x
31.24
29.01
27.22
28.97
30.02
33.89
33.09
32.75
35.76
34.83
16.43
33.89
32.00
32
16.18
EV/EBITx
25.50
28.28
27.64
32.76
31.69
32.07
35.63
40.04
42.39
48.62
11.03
40.04
32.41
85
17.73
FCF yield (avg)%
5.82
7.16
8.88
9.21
8.88
11.25
10.79
7.95
9.66
9.13
2.87
9.66
9.01
8
28.47
FCF margin%
0.40
0.40
0.58
0.40
0.40
0.73
0.40
2.87
4.21
1.49
5.05
1.49
0.49
87
0.567
FCF / Net incomex
2.127
2.138
2.135
2.280
2.748
3.195
3.482
3.565
3.654
3.932
0.285
3.565
2.972
28
23.72
ROIC%
17.33
19.83
18.17
16.77
17.91
20.24
19.57
19.82
18.01
19.06
14.10
19.57
18.61
7
14.92
Return on equity%
22.78
23.68
24.62
24.35
22.31
22.13
22.51
19.73
17.13
15.58
12.55
19.73
22.41
58
9.06
Return on assets%
5.53
5.78
8.24
6.73
9.66
7.84
9.83
11.07
8.85
11.85
28.47
9.83
8.55
70
21.74
EPSNT$
11.37
11.52
13.17
13.77
16.03
17.46
17.92
21.13
24.69
26.15
24.12
10.29%
10.37%
—
25.71
EPS growth%
21.04
19.81
20.88
19.01
20.11
18.14
15.79
15.23
16.35
17.09
9.73
16.35
18.57
31
32.41
Bookvalue per shNT$
39.27
37.16
35.55
31.68
30.19
26.48
26.37
23.26
24.85
22.34
33.57
(5.84%)
(4.84%)
—
24.54
FCF per shareNT$
26.81
28.89
30.16
33.99
35.67
35.52
35.75
43.39
50.72
52.88
8.70
8.19%
6.83%
—
12.39
Dividend per shNT$
10.55
10.15
9.46
10.27
11.00
10.37
10.14
11.22
11.08
11.42
29.74
0.76%
0.21%
—
25.33
Div yield (avg)%
8.15
10.96
13.42
12.00
14.82
15.82
16.51
18.00
15.28
17.90
11.99
16.51
15.05
57
4.61
Payout ratio%
26.78
29.05
27.05
26.98
29.60
27.02
24.55
25.61
25.01
25.74
19.65
25.61
26.88
84
65.49
Shares (diluted)M
98.69
96.91
97.70
113.5
126.8
137.0
141.2
159.0
174.4
195.5
65.41
9.04%
7.80%
36
11.15
Buyback yield%
14.46
11.68
11.36
13.76
14.62
13.74
14.78
11.81
12.19
9.81
5.19
12.19
12.96
54
0.382
D/E ratiox
1.057
1.049
1.105
0.945
0.847
0.805
0.684
0.699
0.615
0.528
1.086
0.684
0.826
45
0.212
Enterprise valueNT$B
3.028
2.824
2.659
2.502
2.486
2.724
2.803
2.743
2.703
2.690
1.092
1.59%
(0.12%)
17
1.496
LT debtNT$B
1.247
1.289
1.311
1.322
1.436
1.485
1.541
1.731
1.600
1.458
1.280
0.31%
1.00%
70
Cost of revenue
(0.48%)
1.00×
Operating expenses
(0.80%)
0.97×
Cash and investments
15.77%
Property and equipment
15.37%
Return on capital
267.99%
Spread over hurdle
263.69%