0.728
RevenueNT$B
0.752
0.796
0.842
0.889
0.921
0.943
0.980
1.020
1.067
1.143
0.765
4.42%
4.60%
43
11.32
Revenue growth%
26.76
27.36
27.59
29.06
29.27
30.77
33.39
32.88
34.34
32.01
2.80
32.88
30.02
29
5.88
Gross margin%
10.64
11.82
14.81
16.53
17.09
16.76
17.16
17.47
15.03
12.27
23.93
16.76
15.78
12
3.74
Operating margin%
25.75
22.87
21.51
19.83
18.77
20.61
21.57
20.15
20.43
18.17
22.38
20.43
20.52
31
18.71
Net margin%
9.87
8.87
6.03
6.03
5.71
5.22
5.22
6.29
8.96
9.19
28.12
6.29
6.16
57
15.37
P/E ratio (avg)x
24.83
21.67
20.32
20.24
22.25
22.48
21.04
19.14
17.79
17.34
24.38
19.14
20.68
32
20.10
EV/EBITx
23.02
25.99
27.96
26.81
31.28
32.81
35.59
38.39
39.50
43.78
37.15
38.39
32.05
54
8.99
FCF yield (avg)%
17.23
17.12
15.23
17.06
17.26
17.80
18.59
16.90
19.06
21.06
14.68
18.59
17.24
31
17.46
FCF margin%
29.43
27.81
26.98
26.41
25.81
28.42
30.41
27.51
24.85
23.15
25.06
27.51
27.24
64
1.116
FCF / Net incomex
1.438
1.541
1.653
1.745
1.867
1.927
2.038
1.966
2.127
2.427
1.444
2.038
1.897
91
22.15
ROIC%
12.21
13.64
10.89
10.96
9.67
11.83
13.03
13.48
14.91
13.71
10.32
13.48
12.62
73
16.90
Return on equity%
17.10
14.20
15.85
13.25
15.78
14.46
11.66
14.27
16.70
19.26
11.50
14.46
15.12
35
19.08
Return on assets%
26.43
26.99
29.47
31.98
33.25
31.95
31.36
32.35
33.01
30.41
13.28
31.95
31.66
76
4.42
EPSNT$
2.49
2.54
2.80
3.08
3.48
3.72
4.24
4.63
4.57
5.44
4.93
9.36%
10.03%
—
22.91
EPS growth%
5.21
8.03
8.36
8.49
10.64
13.00
14.77
16.94
19.50
21.06
12.74
16.94
11.82
19
2.65
Bookvalue per shNT$
3.00
2.99
3.07
3.03
3.33
3.38
3.24
3.69
3.83
4.16
4.46
4.58%
4.07%
—
4.32
FCF per shareNT$
2.16
2.18
2.37
2.56
2.76
2.98
3.02
2.93
2.99
3.02
2.63
1.81%
2.27%
—
3.61
Dividend per shNT$
2.75
3.33
3.80
4.14
4.42
4.57
4.51
4.63
5.13
6.08
4.58
6.59%
8.02%
—
4.10
Div yield (avg)%
27.45
28.60
28.05
27.09
26.81
24.15
26.01
28.63
27.45
29.66
28.43
27.45
27.45
45
2.80
Payout ratio%
14.98
17.48
19.11
20.85
22.32
20.46
22.05
24.98
23.53
22.21
27.66
22.21
21.45
88
187.8
Shares (diluted)M
280.5
274.9
267.8
256.4
300.5
298.4
294.8
330.4
356.8
386.6
187.3
5.17%
3.74%
46
12.00
Buyback yield%
24.08
24.82
26.25
27.81
29.85
29.93
31.89
31.68
28.94
26.09
17.01
29.93
28.38
14
0.863
D/E ratiox
1.535
1.563
1.695
1.928
1.909
1.885
2.206
2.390
2.338
2.348
1.646
2.338
1.918
87
233.6
Enterprise valueNT$M
129.2
139.8
159.7
165.1
180.2
199.7
226.1
259.9
302.3
366.9
331.2
15.28%
11.33%
73
0.786
LT debtNT$B
0.961
0.937
0.962
1.009
1.032
1.163
1.157
1.093
1.004
1.133
0.456
1.88%
1.59%
67
Cost of revenue
4.60%
1.00×
Operating expenses
4.75%
1.01×
Cash and investments
13.25%
Spread over hurdle
13.61%