0.855
RevenueNT$B
1.050
1.052
1.051
1.066
1.058
1.072
1.105
1.101
1.102
1.139
0.954
1.50%
0.89%
37
15.54
Revenue growth%
8.13
5.97
7.21
8.82
10.29
8.92
10.35
8.57
10.59
13.04
26.36
10.35
8.87
63
21.45
Gross margin%
11.66
12.21
14.48
11.95
9.28
11.71
11.74
13.52
16.08
18.93
17.79
13.52
12.08
66
2.72
Operating margin%
22.46
25.45
24.17
25.04
27.29
28.63
27.05
24.64
23.68
21.76
26.59
24.64
24.84
30
13.49
Net margin%
25.74
25.59
27.21
26.84
25.81
25.63
24.65
23.84
25.31
24.73
16.05
24.73
25.61
6
24.53
P/E ratio (avg)x
9.227
9.393
9.867
9.296
8.629
7.893
8.561
8.858
8.683
7.907
6.733
8.561
8.771
65
21.36
EV/EBITx
35.56
33.78
38.82
39.76
38.09
38.29
38.89
45.42
53.68
61.33
35.83
45.42
38.86
69
12.72
FCF yield (avg)%
8.93
8.62
7.90
10.72
11.22
13.11
11.07
8.87
10.18
13.06
28.36
11.07
10.45
36
26.35
FCF margin%
23.88
22.97
25.73
27.44
27.77
27.66
27.44
27.90
28.03
28.72
20.13
27.90
27.55
8
0.665
FCF / Net incomex
1.240
1.245
1.118
1.100
1.098
1.069
1.022
1.124
1.267
1.346
1.700
1.124
1.121
78
4.01
ROIC%
13.85
14.67
13.33
11.66
12.30
9.84
10.81
10.11
9.02
7.01
5.42
9.84
11.23
11
16.54
Return on equity%
25.70
26.01
25.93
26.96
26.17
25.79
23.32
25.92
27.59
29.89
13.58
25.92
25.97
50
8.62
Return on assets%
20.98
23.09
24.44
25.57
27.36
25.78
25.29
24.77
27.50
27.62
10.14
25.78
25.43
83
0.47
EPSNT$
1.60
1.65
1.77
1.75
1.94
2.02
2.15
2.08
2.00
1.91
0.49
(0.35%)
2.76%
—
7.58
EPS growth%
0.42
0.40
0.40
0.40
0.40
2.96
5.62
2.75
5.51
6.64
16.41
5.51
1.59
32
0.56
Bookvalue per shNT$
3.99
4.02
4.33
4.79
4.85
5.32
5.59
5.47
6.18
7.21
2.56
8.26%
7.37%
—
1.68
FCF per shareNT$
3.07
3.21
2.99
3.19
3.01
3.10
3.00
3.05
3.40
3.53
2.50
3.27%
1.12%
—
0.48
Dividend per shNT$
1.06
1.11
1.12
1.10
1.18
1.17
1.34
1.39
1.57
1.78
1.36
8.49%
6.86%
—
21.16
Div yield (avg)%
24.04
26.38
27.73
28.87
31.47
28.58
26.26
27.31
25.14
27.27
18.27
27.27
27.29
40
24.78
Payout ratio%
22.76
20.11
17.77
19.08
21.88
24.58
24.39
25.83
24.63
27.37
18.23
24.63
23.57
76
282.3
Shares (diluted)M
293.5
307.0
306.8
320.6
300.3
283.6
310.5
278.9
249.9
228.2
282.9
(5.35%)
(2.90%)
77
18.71
Buyback yield%
19.64
21.85
18.91
16.86
15.83
14.43
11.79
9.63
10.68
11.57
22.25
11.57
15.13
95
1.515
D/E ratiox
0.350
0.320
0.315
0.313
0.350
0.344
0.315
0.319
0.308
0.291
0.443
0.315
0.317
17
0.989
Enterprise valueNT$B
1.380
1.511
1.349
1.278
1.360
1.290
1.372
1.261
1.251
1.169
0.097
(2.99%)
(1.61%)
41
0.943
LT debtNT$B
1.625
1.710
1.889
1.887
2.074
2.347
2.529
2.877
3.176
3.495
0.276
11.00%
8.96%
26
Cost of revenue
0.94%
1.00×
Operating expenses
0.69%
0.98×