0.801
RevenueNT$B
0.985
1.057
1.110
1.179
1.258
1.311
1.389
1.476
1.597
1.707
0.848
6.30%
6.24%
47
20.39
Revenue growth%
8.59
6.60
4.55
2.04
0.40
0.88
1.41
0.67
2.68
2.77
20.14
1.41
2.36
53
23.76
Gross margin%
28.78
30.47
28.48
26.39
25.82
25.21
24.17
24.30
26.60
23.76
27.57
24.30
26.10
88
4.95
Operating margin%
20.23
19.56
20.85
21.38
19.76
19.94
22.85
24.03
24.95
25.48
4.83
24.03
21.11
90
7.58
Net margin%
20.53
18.37
20.20
21.18
21.19
23.63
24.40
23.29
25.18
27.09
13.83
24.40
22.24
34
7.436
P/E ratio (avg)x
35.70
38.89
39.82
42.06
45.95
49.96
46.09
47.10
44.98
42.98
37.48
46.09
43.98
15
17.50
EV/EBITx
9.604
9.657
9.913
9.777
9.765
9.355
10.12
9.024
8.176
8.888
14.07
9.024
9.631
47
23.71
FCF yield (avg)%
30.85
32.54
30.02
30.91
27.95
28.44
30.12
28.17
27.71
25.76
12.82
28.17
29.23
79
6.47
FCF margin%
22.91
23.05
25.87
23.01
26.00
28.82
26.50
24.66
25.34
23.13
27.49
25.34
25.00
38
0.694
FCF / Net incomex
0.574
0.538
0.591
0.648
0.721
0.744
0.843
0.899
0.949
1.055
0.469
0.899
0.733
47
9.19
ROIC%
12.05
13.00
14.30
11.73
14.34
11.56
12.83
12.78
11.47
12.68
12.44
12.68
12.73
86
4.00
Return on equity%
34.40
34.81
35.39
34.73
32.48
34.47
32.91
31.59
32.76
32.83
19.53
32.83
33.65
57
29.53
Return on assets%
6.05
3.49
1.34
3.54
1.69
2.97
4.72
2.17
0.40
0.40
19.25
2.17
2.57
29
0.55
EPSNT$
1.47
1.42
1.49
1.49
1.48
1.70
1.99
2.30
2.42
2.78
0.60
13.46%
7.15%
—
7.66
EPS growth%
12.82
12.25
10.03
8.67
9.71
9.63
9.90
9.27
9.23
8.35
21.84
9.27
9.67
66
1.01
Bookvalue per shNT$
1.17
1.26
1.35
1.33
1.37
1.50
1.42
1.24
1.26
1.38
0.27
0.17%
1.86%
—
1.16
FCF per shareNT$
0.99
1.02
1.09
1.12
1.09
1.15
1.10
1.23
1.26
1.44
0.73
5.78%
3.26%
—
0.41
Dividend per shNT$
0.41
0.39
0.40
0.37
0.33
0.33
0.34
0.36
0.33
0.29
0.92
(2.55%)
(3.78%)
—
25.43
Div yield (avg)%
32.10
31.44
30.85
29.87
31.10
31.45
33.90
36.87
35.90
34.15
26.41
34.15
31.77
18
27.78
Payout ratio%
6.73
7.89
6.25
5.26
5.71
5.63
5.48
3.84
0.93
2.53
17.73
3.84
5.55
78
0.429
Shares (diluted)B
0.723
0.734
0.748
0.815
0.817
0.977
1.062
1.155
1.141
1.250
0.431
8.90%
7.07%
29
9.25
Buyback yield%
25.11
27.49
26.08
24.82
27.74
24.90
27.82
28.60
28.84
31.05
21.33
28.60
27.62
15
0.701
D/E ratiox
0.829
0.855
0.955
1.126
1.096
1.108
1.223
1.360
1.376
1.350
0.874
1.350
1.117
63
0.746
Enterprise valueNT$B
1.234
1.088
1.076
1.157
1.229
1.279
1.260
1.169
1.169
1.201
1.133
(0.45%)
0.09%
14
373.1
LT debtNT$M
820.9
753.1
715.3
671.2
750.7
815.2
827.3
836.3
767.9
801.1
580.0
1.31%
0.28%
20
Cost of revenue
6.37%
1.01×
Operating expenses
6.13%
0.99×
Property and equipment
16.74%
Spread over hurdle
18.37%