3.921
RevenueNT$B
13.58
13.93
14.79
15.69
15.97
16.27
16.58
17.55
18.54
19.43
4.243
4.00%
3.96%
88
7.25
Revenue growth%
27.82
29.87
31.21
29.67
28.67
29.27
26.40
29.08
28.27
27.89
4.49
28.27
28.88
43
26.08
Gross margin%
11.08
8.20
10.26
12.00
11.29
10.22
8.78
10.35
10.60
8.90
5.64
10.22
10.31
74
22.95
Operating margin%
21.40
23.45
23.67
26.42
28.04
30.23
28.04
26.88
25.21
23.51
13.14
26.88
25.81
9
28.50
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
2.80
0.40
0.40
0.40
14.44
0.40
0.40
52
33.80
P/E ratio (avg)x
29.60
33.49
35.60
40.81
41.37
37.73
36.51
39.76
36.59
33.46
11.53
36.59
36.55
79
9.239
EV/EBITx
42.30
44.58
50.27
52.62
62.16
65.19
74.74
82.24
89.87
100.3
25.35
82.24
63.68
91
17.26
FCF yield (avg)%
19.26
18.46
17.25
16.03
15.69
13.67
11.92
13.03
12.62
10.61
16.51
12.62
14.68
72
25.60
FCF margin%
12.01
12.16
15.10
14.67
16.61
18.92
21.67
24.51
22.49
24.24
19.45
22.49
17.77
70
0.798
FCF / Net incomex
1.355
1.412
1.547
1.539
1.456
1.312
1.232
1.124
1.111
1.227
1.354
1.227
1.333
45
6.62
ROIC%
8.47
10.87
11.05
11.48
8.80
8.16
8.61
6.39
8.65
6.28
21.11
8.16
8.63
92
7.78
Return on equity%
5.33
6.22
4.32
3.83
1.79
1.56
0.96
2.73
0.40
2.48
23.71
1.56
2.61
22
19.42
Return on assets%
16.89
15.66
17.23
14.24
15.14
17.77
20.21
21.91
20.60
19.61
25.65
20.21
17.50
35
11.91
EPSNT$
10.16
10.29
11.22
11.67
10.47
10.71
9.91
9.65
8.71
7.66
12.21
(6.06%)
(2.16%)
—
24.20
EPS growth%
9.00
7.95
6.60
4.31
3.43
0.93
2.08
3.75
5.97
8.30
10.96
3.75
5.14
76
10.47
Bookvalue per shNT$
16.76
15.99
15.93
14.30
15.74
15.43
16.57
17.23
17.61
16.81
11.75
1.32%
(0.50%)
—
8.37
FCF per shareNT$
22.10
23.91
27.46
30.86
33.32
32.97
34.71
34.43
35.52
42.71
14.99
5.09%
7.17%
—
14.99
Dividend per shNT$
10.11
10.03
10.38
10.12
10.32
9.72
10.17
10.59
11.69
10.68
15.75
0.69%
1.50%
—
3.89
Div yield (avg)%
7.71
7.64
7.72
6.53
7.37
5.77
3.99
3.17
0.65
1.68
11.87
3.17
6.15
33
25.90
Payout ratio%
20.98
21.86
20.68
18.90
21.77
20.69
20.59
19.80
17.23
18.59
19.29
19.80
20.63
37
270.8
Shares (diluted)M
267.3
235.5
249.1
233.1
212.7
230.9
222.4
195.7
208.6
184.7
276.4
(2.78%)
(3.81%)
80
16.76
Buyback yield%
24.65
26.00
25.84
23.19
22.27
20.28
21.66
21.03
21.78
24.57
6.77
21.66
22.73
50
1.407
D/E ratiox
0.182
0.177
0.176
0.189
0.216
0.219
0.225
0.213
0.220
0.248
0.284
0.220
0.215
90
4.429
Enterprise valueNT$B
4.071
3.845
4.396
4.145
4.286
4.481
4.785
4.684
4.940
5.287
15.69
4.28%
3.10%
63
5.234
LT debtNT$B
26.45
27.50
32.12
36.88
38.03
39.82
39.27
44.80
49.37
56.34
5.601
8.18%
9.32%
78
Cost of revenue
4.16%
1.02×
Operating expenses
4.08%
1.01×
Goodwill & intangibles
16.81%
Cash and investments
14.33%
Spread over hurdle
22.13%