6.404
RevenueNT$B
8.695
8.966
9.150
9.559
9.807
10.23
10.40
10.53
10.85
10.84
6.580
2.03%
2.24%
44
21.97
Revenue growth%
26.27
27.16
28.10
27.06
25.07
26.71
24.72
24.79
24.57
25.14
28.85
24.79
25.71
84
27.35
Gross margin%
25.90
26.89
27.93
25.49
27.01
28.77
26.60
28.34
27.97
27.43
7.04
27.97
27.22
25
5.53
Operating margin%
3.43
0.49
3.48
1.30
2.14
0.40
0.43
0.40
2.31
0.40
8.53
0.40
0.89
81
17.80
Net margin%
19.91
22.48
20.83
21.66
18.95
21.43
23.87
21.22
18.22
18.11
25.30
21.22
21.02
36
33.17
P/E ratio (avg)x
45.89
50.51
47.31
51.76
45.73
47.09
52.17
47.48
42.95
47.12
21.88
47.12
47.21
34
7.091
EV/EBITx
25.19
25.11
28.65
27.39
29.14
30.19
29.26
28.30
28.41
28.63
33.42
28.63
28.52
33
4.95
FCF yield (avg)%
9.66
9.60
9.99
11.62
14.32
15.27
12.94
12.01
9.93
11.07
19.69
12.01
11.34
45
3.34
FCF margin%
16.92
15.79
16.47
18.29
17.69
18.42
20.62
17.70
20.14
20.92
25.79
20.14
18.00
71
1.446
FCF / Net incomex
2.033
2.085
2.076
2.098
2.164
2.216
2.259
2.617
3.035
3.162
1.378
2.617
2.190
83
2.30
ROIC%
5.65
4.58
3.00
1.35
3.49
2.45
1.40
1.72
1.98
0.40
4.87
1.72
2.22
19
15.69
Return on equity%
3.81
3.86
3.95
3.93
1.32
1.20
3.67
2.71
3.89
6.13
27.52
3.67
3.83
47
23.83
Return on assets%
9.13
11.56
11.50
12.07
12.29
12.54
15.03
16.66
16.70
17.24
8.91
16.66
12.41
67
0.94
EPSNT$
2.03
2.11
1.91
2.03
1.98
1.88
1.71
1.93
2.14
2.18
1.00
1.96%
0.98%
—
7.93
EPS growth%
8.65
11.62
13.34
12.67
9.78
11.62
11.00
8.73
10.93
10.36
20.82
10.93
10.96
45
2.27
Bookvalue per shNT$
2.41
2.65
2.90
2.94
3.43
3.49
3.83
4.06
4.80
5.36
1.69
9.31%
9.05%
—
0.42
FCF per shareNT$
0.66
0.78
0.86
0.99
1.11
1.23
1.37
1.59
1.52
1.62
1.13
7.84%
10.80%
—
0.41
Dividend per shNT$
0.51
0.46
0.44
0.48
0.52
0.47
0.41
0.37
0.38
0.36
0.65
(6.84%)
(3.45%)
—
3.98
Div yield (avg)%
25.48
28.16
29.99
32.58
31.36
33.43
31.20
30.50
32.17
31.74
19.31
31.74
31.28
11
16.54
Payout ratio%
32.18
31.37
32.64
35.36
32.81
34.60
37.24
36.00
33.46
35.78
18.08
35.78
34.03
31
1.637
Shares (diluted)B
2.743
2.681
2.734
2.826
2.937
3.286
3.626
3.729
3.536
3.778
1.727
5.17%
4.51%
65
5.45
Buyback yield%
32.20
34.61
33.59
31.85
29.72
30.97
32.73
31.06
30.50
30.07
23.58
30.97
31.46
70
1.710
D/E ratiox
0.632
0.578
0.544
0.582
0.517
0.523
0.581
0.639
0.582
0.572
0.954
0.581
0.579
35
1.203
Enterprise valueNT$B
0.642
0.600
0.559
0.632
0.660
0.672
0.699
0.687
0.731
0.705
8.248
1.32%
1.63%
34
5.130
LT debtNT$B
5.772
6.426
6.859
7.824
7.451
7.173
8.106
8.967
10.44
11.78
7.418
9.60%
8.79%
6
Cost of revenue
2.36%
1.01×
Operating expenses
2.54%
1.03×
Goodwill & intangibles
15.94%
Spread over hurdle
74.08%