0.231
RevenueNT$B
1.277
1.376
1.518
1.634
1.731
1.883
2.050
2.204
2.335
2.549
0.252
8.05%
7.98%
47
3.44
Revenue growth%
23.00
23.85
24.01
25.89
28.34
28.84
30.02
28.28
29.79
31.93
29.32
29.79
28.31
81
22.72
Gross margin%
29.89
27.41
27.15
28.22
26.12
26.71
27.63
25.07
25.84
28.09
7.15
26.71
27.28
12
6.87
Operating margin%
16.41
17.09
17.35
17.63
19.71
16.96
18.90
21.42
19.10
19.82
16.66
19.10
18.26
65
7.56
Net margin%
17.55
17.70
18.09
18.68
21.17
18.29
21.17
21.07
19.84
21.92
7.45
21.07
19.26
46
14.39
P/E ratio (avg)x
12.20
11.64
10.45
11.12
11.54
11.50
11.26
11.58
12.42
10.94
14.89
11.50
11.52
68
33.30
EV/EBITx
9.087
9.639
11.01
11.48
13.64
14.24
14.89
14.80
17.32
19.35
18.89
14.89
13.94
67
20.61
FCF yield (avg)%
10.03
8.55
11.14
10.57
11.61
9.07
8.85
6.90
7.48
6.57
20.63
7.48
8.96
82
2.68
FCF margin%
14.78
17.61
18.98
17.68
18.40
20.69
21.69
22.51
24.33
21.89
7.40
21.89
19.83
59
0.807
FCF / Net incomex
0.759
0.861
1.013
1.132
1.139
1.141
1.236
1.364
1.567
1.513
1.440
1.364
1.140
50
28.19
ROIC%
27.23
24.90
24.98
26.82
25.34
24.12
23.23
25.67
25.90
25.06
29.89
25.06
25.20
37
11.64
Return on equity%
10.14
11.70
10.43
10.51
8.40
9.80
8.18
6.50
4.98
5.38
7.27
6.50
9.10
44
10.11
Return on assets%
32.24
30.72
30.15
28.50
30.89
29.10
27.35
30.22
32.89
32.53
26.19
30.22
30.47
9
1.81
EPSNT$
2.23
2.30
2.62
2.77
3.22
3.40
4.02
4.83
5.52
5.64
1.86
11.85%
10.25%
—
2.26
EPS growth%
36.07
34.63
33.17
35.40
38.10
40.15
41.00
39.57
41.55
39.73
14.93
40.15
38.83
53
1.71
Bookvalue per shNT$
0.76
0.68
0.70
0.61
0.57
0.59
0.61
0.63
0.59
0.61
1.18
1.29%
(3.78%)
—
1.38
FCF per shareNT$
2.16
2.33
2.23
2.15
1.84
1.78
1.67
1.71
1.85
1.58
1.31
(3.03%)
(2.52%)
—
0.71
Dividend per shNT$
1.44
1.55
1.53
1.54
1.61
1.78
1.58
1.69
1.57
1.61
2.03
0.01%
0.67%
—
16.66
Div yield (avg)%
28.30
25.63
24.67
27.05
26.44
24.77
27.76
26.23
26.70
25.90
19.82
26.23
26.33
75
15.16
Payout ratio%
5.90
6.00
4.20
5.50
6.72
6.85
8.47
11.03
10.72
10.57
20.99
10.57
6.78
43
1.071
Shares (diluted)B
1.486
1.532
1.700
1.719
1.727
1.762
2.023
2.281
2.365
2.391
1.059
6.72%
6.37%
54
12.15
Buyback yield%
33.53
32.84
32.44
30.36
31.11
30.14
31.19
29.56
27.26
29.40
9.53
29.56
30.73
11
0.821
D/E ratiox
0.144
0.158
0.170
0.187
0.221
0.232
0.252
0.258
0.278
0.279
1.499
0.258
0.227
39
0.821
Enterprise valueNT$B
0.798
0.763
0.693
0.685
0.772
0.706
0.656
0.701
0.768
0.697
1.013
(2.02%)
(0.79%)
83
1.809
LT debtNT$B
1.592
1.629
1.484
1.528
1.328
1.429
1.479
1.369
1.391
1.250
0.227
(1.21%)
(3.60%)
56
Cost of revenue
7.61%
0.97×
Operating expenses
8.44%
1.04×
Goodwill & intangibles
19.85%