0.942
RevenueNT$B
1.066
1.091
1.134
1.168
1.235
1.281
1.360
1.394
1.483
1.561
1.033
4.79%
4.41%
45
28.20
Revenue growth%
31.53
29.29
26.78
27.38
28.29
29.38
29.95
31.68
30.46
27.59
27.94
29.95
29.34
60
22.26
Gross margin%
29.44
26.58
23.59
22.83
22.69
24.94
22.86
25.78
25.89
23.45
16.83
24.94
24.27
19
4.96
Operating margin%
23.19
20.37
19.56
18.12
15.87
14.20
16.91
19.21
21.35
22.13
2.09
19.21
19.38
23
9.14
Net margin%
2.77
2.21
0.40
3.08
1.45
1.04
0.40
3.18
0.40
2.18
16.30
1.04
1.81
38
10.36
P/E ratio (avg)x
34.00
33.74
36.75
38.86
45.67
47.60
55.57
57.84
68.77
66.30
22.53
57.84
46.64
49
14.04
EV/EBITx
35.01
34.82
35.12
37.52
36.90
34.78
38.07
36.35
33.68
30.64
33.18
34.78
35.06
71
6.46
FCF yield (avg)%
11.21
12.05
11.24
9.81
10.45
10.05
9.75
7.92
10.12
7.15
14.27
9.75
10.09
76
14.66
FCF margin%
15.63
16.16
15.70
14.51
13.11
14.09
13.34
13.50
13.59
12.39
28.04
13.50
13.84
29
1.190
FCF / Net incomex
0.739
0.727
0.671
0.646
0.670
0.717
0.789
0.776
0.771
0.771
0.615
0.771
0.733
27
19.19
ROIC%
11.60
12.79
12.98
12.82
11.73
8.97
9.87
7.55
8.93
7.34
13.68
8.93
10.73
9
2.08
Return on equity%
23.61
22.01
20.04
21.37
22.43
19.83
19.45
20.50
21.78
21.91
9.49
20.50
21.57
67
19.30
Return on assets%
0.40
0.40
0.40
0.40
0.40
3.27
2.57
4.78
6.38
8.78
27.00
4.78
1.48
85
0.87
EPSNT$
0.41
0.35
0.37
0.37
0.34
0.34
0.35
0.30
0.31
0.30
0.92
(2.32%)
(3.95%)
—
14.79
EPS growth%
7.58
8.00
7.17
8.83
5.92
7.47
8.10
6.67
4.27
7.26
21.56
7.26
7.36
73
0.39
Bookvalue per shNT$
1.27
1.26
1.37
1.35
1.19
1.24
1.28
1.31
1.46
1.61
1.20
6.30%
3.24%
—
1.73
FCF per shareNT$
0.92
0.81
0.79
0.80
0.74
0.64
0.58
0.61
0.55
0.57
1.99
(5.23%)
(6.08%)
—
0.88
Dividend per shNT$
1.99
2.11
2.18
2.49
2.38
2.68
2.72
3.10
3.28
3.60
1.01
8.56%
5.61%
—
28.35
Div yield (avg)%
23.87
21.02
22.04
21.80
24.59
21.76
23.59
25.18
24.48
26.39
8.76
24.48
23.73
59
26.34
Payout ratio%
29.49
26.66
28.13
29.19
29.39
26.99
27.05
24.71
23.16
22.94
23.77
24.71
27.02
28
216.9
Shares (diluted)M
276.5
298.0
280.7
322.4
365.5
385.3
418.3
428.1
462.1
477.0
228.4
5.47%
5.94%
85
3.98
Buyback yield%
23.98
26.16
25.94
24.81
22.74
23.22
23.58
24.89
25.82
22.95
12.08
23.58
24.39
85
1.103
D/E ratiox
1.051
1.021
1.099
0.993
1.013
0.984
1.009
1.015
0.918
0.922
1.314
0.984
1.011
25
0.408
Enterprise valueNT$B
0.269
0.311
0.323
0.335
0.365
0.351
0.342
0.320
0.318
0.369
1.067
0.23%
4.15%
5
0.339
LT debtNT$B
1.168
1.322
1.334
1.412
1.414
1.493
1.627
1.922
2.316
2.432
0.377
11.47%
8.24%
16
Cost of revenue
3.90%
0.95×
Operating expenses
5.06%
1.06×
Property and equipment
19.12%
Spread over hurdle
12.79%