1.361
RevenueNT$B
1.406
1.424
1.444
1.446
1.436
1.449
1.475
1.515
1.551
1.585
1.487
2.00%
1.50%
35
4.42
Revenue growth%
13.57
12.15
10.60
11.38
13.37
15.34
15.69
18.40
21.10
18.85
15.82
18.40
14.46
28
21.69
Gross margin%
11.65
10.96
8.07
10.81
12.87
14.12
13.79
14.07
11.72
9.56
5.58
13.79
11.68
42
24.38
Operating margin%
13.83
13.57
14.00
12.98
14.16
16.51
16.17
17.92
15.64
14.98
2.42
16.17
14.57
27
16.05
Net margin%
21.00
18.46
16.07
13.81
12.27
12.96
13.39
13.22
15.52
14.73
10.20
13.39
14.27
65
32.34
P/E ratio (avg)x
38.32
37.21
42.16
39.71
41.86
40.64
46.10
42.14
42.22
46.75
14.59
42.22
42.00
81
28.24
EV/EBITx
22.01
21.14
22.73
24.58
25.97
25.43
25.11
22.96
24.40
27.36
14.76
25.11
24.49
59
19.64
FCF yield (avg)%
22.17
21.21
22.99
24.36
23.72
24.37
23.25
21.18
18.57
17.46
25.01
21.18
22.58
68
2.31
FCF margin%
8.89
7.89
7.03
4.47
3.31
1.14
3.87
2.96
3.17
4.12
22.92
3.17
3.99
90
0.612
FCF / Net incomex
1.203
1.371
1.416
1.528
1.512
1.761
1.919
1.948
1.945
2.241
1.241
1.945
1.645
58
17.64
ROIC%
26.08
27.38
28.60
27.45
25.16
28.14
28.57
27.33
26.66
26.76
2.64
27.33
27.36
13
11.00
Return on equity%
15.61
13.82
11.99
10.64
12.17
10.25
10.58
12.10
12.14
15.01
22.70
12.10
12.12
13
12.26
Return on assets%
15.89
13.36
14.97
17.64
16.19
14.99
16.44
18.01
17.38
17.79
27.10
17.38
16.31
64
2.49
EPSNT$
3.19
3.45
3.54
3.39
3.75
3.43
3.68
3.98
4.02
3.78
2.62
0.15%
1.84%
—
10.21
EPS growth%
7.45
8.56
11.13
12.23
11.29
11.82
11.32
9.38
12.26
12.13
15.14
11.82
11.31
62
2.90
Bookvalue per shNT$
1.81
1.75
1.73
1.90
2.05
2.24
2.46
2.32
2.58
2.67
0.59
5.35%
2.73%
—
2.00
FCF per shareNT$
2.71
3.22
3.71
4.14
4.06
4.27
5.18
6.28
7.17
8.00
0.88
14.53%
13.12%
—
1.88
Dividend per shNT$
1.67
1.61
1.46
1.60
1.49
1.62
1.70
1.89
1.94
1.79
1.14
3.83%
1.71%
—
17.27
Div yield (avg)%
31.86
29.69
28.09
26.72
26.41
24.03
22.28
24.64
23.14
25.52
19.46
24.03
25.96
50
26.98
Payout ratio%
6.02
5.18
3.52
1.32
0.40
0.40
0.40
0.40
2.83
2.31
14.42
0.40
1.82
9
541.8
Shares (diluted)M
687.0
645.3
756.2
721.9
741.3
821.4
807.9
875.6
887.9
964.9
529.3
5.42%
2.92%
77
25.40
Buyback yield%
9.52
12.11
12.42
13.79
11.15
10.40
11.77
9.23
6.97
9.79
3.39
9.79
10.77
62
0.242
D/E ratiox
0.704
0.771
0.783
0.694
0.686
0.632
0.593
0.569
0.548
0.503
0.194
0.569
0.659
84
1.296
Enterprise valueNT$B
2.091
2.248
2.113
2.272
2.535
2.610
2.774
2.894
2.805
2.857
1.780
2.42%
4.06%
43
1.054
LT debtNT$B
2.164
2.590
2.664
3.019
3.408
3.474
3.656
3.582
4.021
4.755
0.134
6.89%
9.31%
45
Cost of revenue
1.53%
1.00×
Operating expenses
1.38%
0.99×
Cash and investments
16.82%
Property and equipment
15.75%