0.137
RevenueNT$B
1.678
1.733
1.735
1.722
1.713
1.704
1.771
1.844
1.851
1.927
0.145
2.39%
1.33%
5
29.14
Revenue growth%
19.96
18.32
19.91
19.67
19.02
18.61
16.72
18.14
18.59
19.26
5.78
18.59
18.82
55
3.79
Gross margin%
15.17
15.54
15.00
16.78
14.41
11.71
10.78
9.39
10.38
10.59
27.78
10.59
13.06
16
20.95
Operating margin%
29.90
30.46
29.42
30.57
32.40
34.44
31.84
32.63
33.58
31.97
14.88
32.63
31.90
50
25.99
Net margin%
3.80
2.14
0.40
0.40
1.00
0.40
2.75
3.20
0.57
1.38
14.96
1.38
1.19
68
33.25
P/E ratio (avg)x
25.87
23.18
19.76
20.07
21.26
19.69
18.65
19.11
16.98
16.33
14.33
18.65
19.73
38
6.710
EV/EBITx
42.64
45.31
41.17
38.99
43.25
44.26
41.05
41.20
38.58
34.91
34.87
41.05
41.18
17
8.92
FCF yield (avg)%
24.37
24.34
23.93
23.63
25.82
28.56
26.12
27.67
27.96
26.65
29.39
27.67
25.97
52
10.02
FCF margin%
22.49
19.85
22.35
21.88
23.89
21.07
19.62
18.05
20.83
22.10
25.24
20.83
21.48
9
1.571
FCF / Net incomex
1.684
1.699
1.810
1.995
1.804
1.812
1.831
1.684
1.497
1.360
0.374
1.684
1.751
28
3.45
ROIC%
23.78
24.23
24.10
25.25
24.16
25.78
27.19
25.65
22.70
24.46
10.33
25.65
24.35
14
6.83
Return on equity%
29.71
30.08
28.49
31.46
30.84
31.20
30.22
28.85
30.19
32.88
21.84
30.22
30.21
54
13.50
Return on assets%
6.26
5.93
4.02
4.36
4.14
3.57
6.46
7.74
8.42
9.87
25.57
7.74
6.10
26
1.77
EPSNT$
2.77
2.97
3.12
3.63
4.24
4.95
5.23
5.60
6.05
6.06
1.84
7.42%
8.85%
—
6.78
EPS growth%
3.26
1.12
0.40
2.19
1.85
0.40
2.10
2.16
0.40
3.36
26.10
2.10
1.98
24
0.88
Bookvalue per shNT$
1.77
1.98
1.82
1.85
2.07
2.03
2.19
2.01
2.14
2.30
2.68
2.15%
2.87%
—
1.21
FCF per shareNT$
1.81
1.69
1.66
1.75
1.83
1.82
1.91
1.90
1.70
1.61
2.26
(2.53%)
(1.73%)
—
1.22
Dividend per shNT$
1.09
1.17
1.37
1.44
1.51
1.44
1.45
1.68
1.73
1.84
1.83
4.12%
6.34%
—
24.27
Div yield (avg)%
16.31
18.32
15.43
18.28
16.45
15.95
18.50
20.79
18.90
17.43
13.84
18.50
17.85
53
13.59
Payout ratio%
14.52
16.57
13.59
14.71
12.27
11.97
13.70
14.74
12.65
14.96
7.10
13.70
14.11
63
360.3
Shares (diluted)M
300.1
318.5
311.3
265.7
264.5
261.3
223.6
236.6
252.8
215.4
362.7
(4.02%)
(3.42%)
46
21.96
Buyback yield%
19.56
18.74
16.12
13.98
12.60
10.28
10.40
13.05
15.73
16.53
21.33
13.05
14.86
50
0.772
D/E ratiox
1.017
1.131
1.151
1.298
1.196
1.228
1.279
1.299
1.240
1.350
0.875
1.279
1.234
17
0.479
Enterprise valueNT$B
1.513
1.453
1.504
1.508
1.593
1.718
1.584
1.539
1.456
1.463
0.776
(1.69%)
(0.94%)
20
0.866
LT debtNT$B
1.730
1.976
2.265
2.694
2.947
3.389
3.413
4.099
4.531
5.032
1.465
11.29%
11.78%
64
Cost of revenue
1.38%
1.01×
Operating expenses
1.19%
0.99×
Cash and investments
16.26%
Spread over hurdle
11.03%