4.045
RevenueNT$B
3.375
3.377
3.374
3.408
3.512
3.505
3.567
3.670
3.671
3.720
4.515
1.16%
1.07%
89
24.59
Revenue growth%
23.91
22.53
20.87
22.35
21.57
18.62
15.70
18.51
18.86
18.16
8.65
18.51
19.86
75
17.50
Gross margin%
7.46
6.01
7.57
10.47
8.55
9.11
9.60
6.78
4.47
3.77
28.20
6.78
7.52
81
29.61
Operating margin%
22.07
21.31
23.39
23.41
23.27
25.34
24.59
26.52
27.52
27.55
7.42
26.52
24.00
85
3.49
Net margin%
17.78
16.09
13.59
16.03
16.55
14.54
13.33
15.77
17.20
19.90
6.12
15.77
16.06
68
18.55
P/E ratio (avg)x
53.47
54.18
61.51
63.19
73.61
71.35
84.89
88.74
100.4
103.7
13.22
88.74
72.48
79
7.653
EV/EBITx
52.20
59.07
61.78
65.06
68.44
76.82
86.76
97.92
117.4
138.1
10.81
97.92
72.63
69
14.49
FCF yield (avg)%
24.25
26.43
25.63
27.09
29.89
32.58
31.38
30.25
30.53
31.01
19.81
31.01
30.07
90
14.81
FCF margin%
28.53
27.78
29.80
31.32
33.99
31.05
29.46
29.69
31.16
30.12
29.05
30.12
29.96
15
0.908
FCF / Net incomex
1.855
2.061
1.906
1.746
1.723
1.964
2.208
2.464
2.753
2.727
1.274
2.464
2.012
46
4.35
ROIC%
26.55
27.22
29.29
28.72
30.14
29.04
31.44
33.66
36.13
37.04
20.28
33.66
29.71
70
15.26
Return on equity%
33.42
32.76
32.30
30.33
30.95
31.53
32.31
31.78
30.96
28.58
23.86
31.53
31.65
37
3.73
Return on assets%
17.97
16.20
16.97
19.72
21.28
23.04
24.00
22.96
21.61
21.22
11.43
22.96
21.25
55
2.59
EPSNT$
0.70
0.73
0.74
0.68
0.73
0.73
0.69
0.66
0.60
0.54
2.75
(5.74%)
(2.22%)
—
23.22
EPS growth%
7.96
7.50
8.55
11.03
8.04
5.46
7.97
5.96
6.87
6.19
15.06
6.19
7.73
74
1.30
Bookvalue per shNT$
1.12
1.23
1.28
1.44
1.73
1.87
1.96
1.97
2.19
2.43
2.17
7.07%
9.15%
—
1.96
FCF per shareNT$
1.61
1.77
1.90
1.87
1.87
2.06
1.86
2.07
1.84
1.85
0.78
(0.24%)
1.53%
—
2.42
Dividend per shNT$
1.60
1.37
1.39
1.25
1.27
1.31
1.13
0.98
0.85
0.83
3.39
(8.15%)
(5.94%)
—
12.99
Div yield (avg)%
5.21
4.60
3.48
0.52
2.61
2.48
3.70
5.96
8.48
9.74
9.33
5.96
4.15
72
14.22
Payout ratio%
27.48
27.13
27.11
29.05
27.16
24.88
25.44
26.80
29.71
29.23
17.86
26.80
27.15
79
413.3
Shares (diluted)M
497.7
462.1
532.4
548.0
633.5
589.6
551.9
600.5
604.8
563.9
421.1
(2.30%)
2.51%
81
25.51
Buyback yield%
11.50
12.36
12.12
11.42
11.35
12.44
14.82
16.76
13.94
15.34
22.57
14.82
12.40
81
1.747
D/E ratiox
0.788
0.741
0.692
0.640
0.689
0.682
0.669
0.652
0.712
0.807
1.428
0.682
0.691
52
2.377
Enterprise valueNT$B
4.336
4.316
4.795
4.459
4.922
5.129
5.693
6.415
6.302
5.807
3.729
3.36%
2.79%
40
1.614
LT debtNT$B
4.087
4.192
4.706
4.922
4.839
4.577
4.828
5.345
5.534
5.964
4.399
4.27%
4.24%
18
Cost of revenue
1.17%
1.01×
Operating expenses
1.17%
1.01×
Property and equipment
18.35%
Goodwill & intangibles
17.28%
Spread over hurdle
13.33%