0.216
RevenueNT$B
3.163
3.085
3.035
3.107
3.161
3.147
3.193
3.202
3.190
3.151
0.224
(0.06%)
(0.01%)
43
6.27
Revenue growth%
6.74
8.43
6.95
8.94
11.28
9.23
8.46
10.88
13.15
12.39
4.53
10.88
9.08
10
19.29
Gross margin%
10.69
9.46
12.16
13.16
16.08
16.72
15.32
14.14
16.46
14.63
23.18
15.32
14.38
24
16.39
Operating margin%
31.80
31.50
32.18
33.89
36.09
38.54
35.96
35.64
37.82
36.61
25.18
36.61
35.80
73
4.49
Net margin%
12.78
10.85
9.78
9.95
10.14
8.90
9.19
11.76
13.38
11.26
24.32
11.26
10.50
25
15.27
P/E ratio (avg)x
23.17
27.56
30.95
30.33
36.49
38.87
44.66
53.05
61.30
64.54
15.83
53.05
37.68
25
23.82
EV/EBITx
20.40
22.60
22.67
23.74
23.45
25.23
23.56
22.61
22.77
22.81
19.89
22.81
22.79
72
3.87
FCF yield (avg)%
11.26
10.85
12.86
11.80
12.15
10.47
9.91
12.41
12.33
11.69
11.64
11.69
11.75
76
10.45
FCF margin%
3.04
0.40
0.40
0.40
2.65
2.98
4.12
4.50
2.12
0.90
4.95
2.98
2.38
64
0.730
FCF / Net incomex
1.631
1.570
1.475
1.661
1.580
1.471
1.438
1.485
1.584
1.809
1.579
1.485
1.575
70
2.25
ROIC%
23.88
25.31
25.28
24.24
26.04
27.33
27.13
29.64
27.27
27.21
3.96
27.27
26.59
59
23.53
Return on equity%
13.91
12.71
12.08
14.95
13.15
10.30
9.36
7.97
10.36
9.71
20.46
9.71
11.22
67
29.52
Return on assets%
14.69
15.74
15.29
15.20
15.39
17.11
15.58
14.61
16.45
14.84
26.45
15.58
15.34
70
3.65
EPSNT$
2.08
2.10
2.39
2.36
2.69
2.79
2.64
2.78
3.00
3.40
3.85
4.75%
6.24%
—
28.32
EPS growth%
16.98
18.90
19.15
17.57
14.84
13.70
12.29
12.83
10.54
12.63
7.58
12.63
14.27
19
0.57
Bookvalue per shNT$
5.45
5.86
6.27
6.64
7.16
8.65
8.86
10.22
10.26
10.31
1.44
7.58%
7.68%
—
3.23
FCF per shareNT$
4.10
4.54
4.23
4.87
5.25
5.83
6.60
7.49
8.13
8.14
3.46
9.16%
6.84%
—
0.80
Dividend per shNT$
1.44
1.33
1.32
1.30
1.42
1.43
1.35
1.24
1.33
1.23
0.60
(2.87%)
(1.39%)
—
25.51
Div yield (avg)%
21.39
22.13
19.81
22.23
21.47
21.98
22.81
24.67
27.35
26.42
7.05
24.67
22.18
26
28.48
Payout ratio%
20.51
21.76
22.02
20.50
21.36
23.27
25.00
23.82
21.79
22.57
10.96
23.27
21.91
91
0.992
Shares (diluted)B
1.363
1.508
1.759
2.003
2.046
2.255
2.438
2.398
2.472
2.510
0.953
4.17%
6.69%
49
27.18
Buyback yield%
14.89
15.72
17.92
17.84
18.75
15.87
13.15
13.07
12.83
13.82
3.34
13.15
15.30
61
0.206
D/E ratiox
0.321
0.348
0.379
0.357
0.412
0.416
0.484
0.513
0.484
0.534
0.910
0.484
0.414
72
0.173
Enterprise valueNT$B
2.037
2.163
2.448
2.757
2.803
2.695
2.789
2.933
2.972
3.242
1.956
2.95%
4.26%
38
0.311
LT debtNT$B
0.908
0.909
1.022
1.182
1.375
1.516
1.814
2.140
2.386
2.354
0.216
11.36%
10.66%
22
Cost of revenue
(0.01%)
1.00×
Operating expenses
0.75%
1.08×
Cash and investments
17.62%
Property and equipment
15.43%
Spread over hurdle
74.51%