609.0
RevenueNT$M
448.8
483.5
510.7
543.4
589.1
637.8
679.5
705.2
754.8
787.2
637.8
5.97%
6.28%
22
27.32
Revenue growth%
7.41
5.88
3.04
2.11
3.08
1.30
3.01
1.99
4.25
3.50
5.43
3.01
3.06
56
16.25
Gross margin%
2.63
0.40
0.40
0.40
0.40
0.40
2.55
1.04
0.51
0.40
25.45
0.51
0.40
9
8.85
Operating margin%
18.64
19.22
18.99
20.11
19.20
19.97
22.72
20.00
21.71
19.40
3.65
20.00
19.68
29
11.34
Net margin%
19.84
19.80
21.61
19.37
22.03
21.02
22.57
20.13
22.55
22.17
24.30
22.17
21.31
8
19.72
P/E ratio (avg)x
44.37
50.07
58.61
67.87
65.90
74.15
78.04
85.75
83.67
82.38
37.40
82.38
71.01
67
22.12
EV/EBITx
30.87
30.95
32.16
30.12
27.10
26.32
25.47
25.28
25.61
27.84
16.69
25.61
27.47
41
26.35
FCF yield (avg)%
25.72
22.86
25.27
23.53
25.72
28.06
26.91
28.36
29.03
31.34
27.04
28.36
26.31
15
28.95
FCF margin%
33.91
32.31
30.09
29.82
27.51
27.67
26.89
24.67
27.47
29.11
28.79
27.47
28.39
22
0.407
FCF / Net incomex
1.473
1.413
1.569
1.417
1.533
1.486
1.364
1.424
1.299
1.372
0.157
1.372
1.420
38
6.79
ROIC%
25.93
25.82
24.27
21.40
19.03
19.74
18.62
21.35
21.77
20.80
10.53
20.80
21.37
47
3.91
Return on equity%
14.30
17.12
17.11
14.75
14.40
17.34
20.26
22.94
22.42
22.53
13.38
22.42
17.23
42
8.45
Return on assets%
13.98
15.56
17.41
15.73
14.49
13.42
12.36
13.85
16.70
14.88
11.60
13.85
14.69
58
0.64
EPSNT$
0.20
0.20
0.21
0.22
0.25
0.26
0.26
0.27
0.26
0.29
0.71
2.85%
2.65%
—
3.86
EPS growth%
5.62
7.64
5.37
5.93
5.98
8.03
10.70
10.41
7.89
8.54
25.70
8.54
7.76
38
0.35
Bookvalue per shNT$
0.27
0.25
0.22
0.19
0.21
0.22
0.24
0.25
0.26
0.28
0.61
6.01%
(0.02%)
—
0.51
FCF per shareNT$
0.50
0.51
0.47
0.46
0.45
0.44
0.43
0.46
0.46
0.43
0.18
(1.23%)
(2.49%)
—
0.17
Dividend per shNT$
0.88
0.91
1.07
1.22
1.24
1.48
1.63
1.93
2.27
2.56
0.61
15.63%
11.84%
—
29.29
Div yield (avg)%
22.89
23.14
22.44
23.99
25.47
27.13
24.46
24.74
27.34
27.89
18.35
27.13
24.60
31
21.92
Payout ratio%
29.28
29.44
30.91
33.25
36.01
37.81
40.66
43.55
42.61
42.60
19.76
42.60
36.91
35
535.0
Shares (diluted)M
453.4
430.7
431.5
450.0
436.4
401.2
406.0
410.4
381.9
403.1
535.9
(1.57%)
(2.47%)
81
2.94
Buyback yield%
29.84
27.65
27.21
28.96
26.51
27.19
28.16
25.59
24.84
26.10
13.32
26.10
27.20
17
1.184
D/E ratiox
0.862
0.919
0.940
0.962
0.877
0.809
0.827
0.879
0.868
0.912
0.494
0.868
0.878
41
0.858
Enterprise valueNT$B
0.901
0.882
1.021
1.164
1.286
1.479
1.455
1.510
1.695
1.760
0.325
6.49%
7.55%
29
0.315
LT debtNT$B
1.204
1.204
1.253
1.259
1.211
1.210
1.169
1.366
1.337
1.310
0.284
1.59%
1.75%
7
Cost of revenue
6.43%
1.01×
Operating expenses
6.43%
1.01×