1.125
RevenueNT$B
1.676
1.654
1.651
1.677
1.730
1.723
1.723
1.763
1.786
1.787
1.222
0.66%
0.96%
66
11.24
Revenue growth%
29.97
32.96
33.08
32.95
32.32
30.69
29.70
27.10
27.98
29.66
15.96
29.66
30.33
88
18.20
Gross margin%
9.02
9.89
11.80
13.23
14.10
11.52
12.37
12.40
10.18
9.97
26.75
11.52
11.66
42
14.94
Operating margin%
14.00
13.94
13.83
11.17
9.38
9.72
10.60
10.62
10.96
8.31
23.35
10.60
10.79
24
14.58
Net margin%
12.51
10.96
9.96
11.76
14.23
12.08
11.60
10.23
12.12
10.50
8.77
11.60
11.68
56
11.09
P/E ratio (avg)x
66.82
69.87
83.97
94.75
99.19
101.7
109.5
119.3
126.2
142.9
34.68
119.3
100.4
48
25.56
EV/EBITx
42.75
47.76
49.79
48.93
53.75
58.02
55.75
63.36
58.70
55.55
17.26
58.02
54.65
77
3.99
FCF yield (avg)%
21.50
20.67
19.32
18.36
18.98
16.11
13.53
14.91
13.97
14.25
29.91
14.25
17.24
75
24.85
FCF margin%
7.83
9.71
12.59
13.08
15.67
16.55
18.86
19.57
20.58
19.77
22.59
19.57
16.11
29
0.486
FCF / Net incomex
2.615
2.794
3.217
3.146
3.355
3.293
3.317
3.963
4.768
4.874
0.137
3.963
3.305
59
20.60
ROIC%
27.93
27.79
30.45
29.79
29.26
29.91
30.49
29.35
29.92
28.04
14.63
29.91
29.57
26
17.41
Return on equity%
12.70
11.60
10.81
9.76
10.60
10.97
9.95
12.66
13.25
15.23
7.71
12.66
11.29
73
16.10
Return on assets%
7.05
7.83
5.56
4.67
5.69
3.52
5.57
7.25
5.54
7.31
15.02
5.57
5.63
62
0.71
EPSNT$
1.27
1.17
1.15
1.06
1.09
1.05
1.06
0.96
0.93
0.95
0.75
(2.76%)
(3.01%)
—
23.95
EPS growth%
16.60
19.49
21.98
19.34
17.98
19.17
17.19
16.23
16.12
14.26
24.59
16.23
17.58
21
0.63
Bookvalue per shNT$
0.66
0.60
0.56
0.49
0.53
0.57
0.48
0.45
0.47
0.40
0.83
(5.46%)
(5.96%)
—
0.77
FCF per shareNT$
0.71
0.66
0.73
0.78
0.78
0.74
0.64
0.56
0.59
0.58
0.74
(5.56%)
(2.94%)
—
1.40
Dividend per shNT$
0.20
0.17
0.16
0.14
0.12
0.11
0.11
0.09
0.09
0.08
1.38
(7.30%)
(8.78%)
—
25.39
Div yield (avg)%
18.31
20.90
23.81
24.33
23.12
20.38
19.97
17.98
17.12
14.40
8.28
17.98
20.17
76
18.73
Payout ratio%
11.14
9.64
10.93
11.89
9.69
7.19
4.74
6.94
6.46
6.31
22.18
6.46
8.42
38
0.600
Shares (diluted)B
0.708
0.809
0.931
0.941
0.908
0.872
1.004
1.091
1.057
1.030
0.599
2.55%
5.05%
45
10.06
Buyback yield%
26.96
25.30
28.05
29.18
27.24
29.68
30.41
30.13
29.77
27.07
14.98
29.77
28.62
23
0.752
D/E ratiox
0.761
0.769
0.690
0.751
0.687
0.753
0.726
0.787
0.767
0.824
0.253
0.767
0.757
25
0.994
Enterprise valueNT$B
2.407
2.628
2.924
3.061
3.076
3.016
2.867
2.868
3.044
2.901
1.747
(1.16%)
2.57%
17
0.244
LT debtNT$B
1.163
1.144
1.291
1.437
1.694
1.659
1.856
2.150
2.332
2.317
0.801
6.46%
8.64%
28
Cost of revenue
0.69%
0.97×
Operating expenses
1.02%
1.01×
Property and equipment
16.54%
Spread over hurdle
45.17%