1.098
RevenueNT$B
1.195
1.322
1.412
1.532
1.686
1.797
1.911
2.052
2.200
2.363
1.121
6.99%
7.92%
51
13.37
Revenue growth%
25.91
28.87
30.68
29.35
31.69
33.18
34.09
31.93
33.19
34.41
2.36
33.19
31.81
44
15.07
Gross margin%
4.84
5.54
4.15
4.53
5.47
8.22
6.36
8.29
8.28
9.14
28.78
8.28
5.95
7
5.06
Operating margin%
20.24
22.44
23.42
23.56
23.50
20.67
19.35
20.56
22.41
25.28
14.79
20.67
22.43
51
17.03
Net margin%
21.34
22.12
21.11
22.66
23.88
22.12
24.94
25.54
27.40
30.20
9.28
25.54
23.27
58
11.22
P/E ratio (avg)x
45.12
49.88
58.00
55.46
62.83
70.57
79.89
87.93
104.0
107.4
9.588
87.93
66.70
5
31.23
EV/EBITx
27.64
27.79
25.56
27.46
26.75
26.17
25.73
22.39
20.51
18.39
27.50
22.39
25.95
34
6.78
FCF yield (avg)%
14.91
15.41
13.41
12.72
12.12
9.14
11.08
13.83
16.39
16.19
26.39
13.83
13.62
46
10.24
FCF margin%
0.40
0.40
0.40
3.05
1.44
3.62
2.98
0.46
0.67
2.20
9.64
2.20
1.05
46
0.534
FCF / Net incomex
0.411
0.395
0.428
0.423
0.449
0.441
0.395
0.398
0.432
0.461
1.145
0.432
0.426
74
15.38
ROIC%
5.52
3.66
2.87
2.41
4.63
1.65
2.04
0.40
0.40
2.93
18.76
1.65
2.64
55
7.46
Return on equity%
20.32
20.43
20.67
22.99
25.93
26.56
28.00
30.92
29.23
26.39
5.98
28.00
26.16
40
2.86
Return on assets%
15.11
15.75
18.32
19.10
17.64
16.03
13.49
14.44
13.80
12.61
13.86
13.80
15.43
22
2.97
EPSNT$
6.60
6.68
7.80
8.73
9.54
9.35
10.04
11.39
13.55
13.50
3.28
7.19%
8.48%
—
24.71
EPS growth%
2.99
1.39
2.63
0.40
3.09
2.28
4.32
3.98
1.08
2.09
7.53
2.28
2.46
63
4.82
Bookvalue per shNT$
11.82
12.53
11.99
12.28
11.89
12.83
12.72
13.86
13.50
13.76
7.05
2.95%
2.14%
—
10.02
FCF per shareNT$
8.83
9.33
8.88
9.17
9.42
9.47
10.48
10.06
9.63
9.80
8.38
0.80%
1.61%
—
9.89
Dividend per shNT$
4.63
4.64
4.23
4.42
4.72
5.02
5.44
5.53
4.89
4.89
4.91
0.72%
1.58%
—
6.05
Div yield (avg)%
11.84
10.89
11.83
11.73
11.54
10.34
12.60
10.33
9.41
7.48
13.39
10.33
11.22
42
5.94
Payout ratio%
25.33
24.71
24.87
22.42
24.35
26.24
25.20
24.53
24.39
22.64
18.83
24.53
24.62
10
133.5
Shares (diluted)M
133.8
149.5
157.3
140.9
143.7
159.9
179.3
174.0
166.3
162.1
133.8
2.43%
2.29%
77
19.67
Buyback yield%
27.56
30.04
30.25
28.04
25.33
24.14
23.76
24.13
21.29
20.44
20.46
23.76
24.74
9
1.217
D/E ratiox
0.680
0.647
0.682
0.691
0.709
0.823
0.831
0.794
0.837
0.934
0.268
0.831
0.751
31
1.521
Enterprise valueNT$B
2.149
2.288
2.357
2.085
2.241
2.222
2.382
2.138
2.001
1.797
0.395
(4.32%)
(1.59%)
94
1.835
LT debtNT$B
1.072
1.113
1.309
1.286
1.299
1.354
1.392
1.615
1.884
1.878
0.106
7.64%
5.63%
30
Cost of revenue
7.95%
1.00×
Operating expenses
8.47%
1.05×
Property and equipment
20.17%
Cash and investments
14.15%
Spread over hurdle
14.15%