1.838
RevenueNT$B
1.765
1.848
1.946
2.115
2.264
2.417
2.631
2.872
3.143
3.385
1.930
8.38%
7.48%
45
28.28
Revenue growth%
17.45
17.91
19.85
17.05
14.74
15.89
13.22
10.58
10.78
8.39
20.43
10.78
15.31
47
22.84
Gross margin%
6.81
4.38
7.16
5.42
8.11
10.57
13.13
11.98
12.15
13.41
19.04
12.15
9.34
28
21.33
Operating margin%
3.04
5.16
6.16
3.58
1.97
0.40
0.40
2.18
0.85
0.40
3.97
0.40
2.07
22
5.71
Net margin%
6.18
4.15
3.95
6.72
4.99
3.53
1.04
0.46
0.40
0.40
20.75
0.46
3.74
18
9.102
P/E ratio (avg)x
13.95
14.35
14.47
14.30
12.65
11.22
9.858
10.40
10.79
9.714
20.01
10.40
11.94
71
19.31
EV/EBITx
18.27
18.05
20.57
23.41
23.09
24.99
23.90
24.89
25.46
26.63
27.88
24.99
23.65
64
15.21
FCF yield (avg)%
14.10
16.91
19.87
22.83
22.37
24.65
23.16
25.19
25.50
27.30
17.44
25.19
22.99
26
8.25
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.37
4.40
5.05
2.13
17.83
3.37
0.40
82
0.639
FCF / Net incomex
0.338
0.372
0.336
0.358
0.348
0.320
0.306
0.300
0.333
0.337
0.611
0.320
0.337
38
8.37
ROIC%
18.86
16.62
19.47
18.63
20.03
20.61
21.94
20.69
18.91
19.48
19.85
20.61
19.48
60
9.80
Return on equity%
6.51
6.94
6.59
6.66
6.97
4.18
5.44
7.75
4.97
6.91
28.81
5.44
6.62
57
26.35
Return on assets%
4.95
3.22
4.60
6.79
5.32
5.25
7.52
7.07
8.77
9.95
24.13
7.52
6.06
30
3.38
EPSNT$
3.69
3.52
3.56
3.33
3.59
3.72
3.81
4.10
4.39
4.68
3.72
5.45%
3.40%
—
9.98
EPS growth%
3.98
1.44
0.91
2.83
4.67
1.72
0.40
0.40
2.73
2.45
20.32
1.72
2.08
19
2.14
Bookvalue per shNT$
2.70
2.76
2.77
2.89
3.03
3.07
3.53
3.49
3.62
3.96
6.29
5.53%
4.71%
—
5.44
FCF per shareNT$
5.32
5.01
4.45
4.15
4.54
4.65
4.42
4.00
3.64
3.77
5.06
(3.67%)
(4.35%)
—
1.21
Dividend per shNT$
5.65
5.66
5.43
5.95
5.95
5.83
6.58
6.43
6.27
6.06
5.50
0.36%
0.46%
—
22.29
Div yield (avg)%
2.30
1.99
0.41
0.40
0.40
1.34
3.24
3.79
1.39
0.40
8.40
1.39
1.37
19
6.24
Payout ratio%
31.77
29.43
32.37
31.65
34.04
34.80
34.13
36.23
33.93
35.02
29.35
34.80
33.99
14
254.7
Shares (diluted)M
251.5
263.2
285.2
274.6
261.4
250.3
263.2
241.9
273.6
303.2
267.6
3.01%
2.61%
75
27.23
Buyback yield%
27.84
24.93
26.73
24.07
26.23
27.35
27.10
29.30
31.59
30.21
14.99
29.30
27.22
10
0.920
D/E ratiox
0.587
0.565
0.612
0.624
0.583
0.600
0.524
0.483
0.431
0.456
0.513
0.483
0.574
94
1.722
Enterprise valueNT$B
2.437
2.737
2.494
2.299
2.475
2.331
2.386
2.636
2.481
2.271
0.218
(1.71%)
0.28%
90
0.559
LT debtNT$B
2.624
2.669
2.870
2.972
3.217
3.698
4.078
3.948
3.755
4.375
1.449
6.34%
4.97%
45
Cost of revenue
7.65%
1.02×
Operating expenses
7.52%
1.00×
Cash and investments
15.88%
Property and equipment
15.81%
Spread over hurdle
11.48%