0.669
RevenueNT$B
1.615
1.637
1.614
1.618
1.652
1.696
1.703
1.692
1.727
1.726
0.692
0.89%
0.54%
48
25.82
Revenue growth%
12.30
10.13
7.82
8.40
9.99
7.57
10.37
10.97
13.55
12.15
16.56
10.97
10.25
78
4.47
Gross margin%
22.40
21.62
19.62
18.75
19.74
22.50
25.07
25.81
24.59
23.12
26.20
24.59
22.45
70
19.81
Operating margin%
0.40
0.40
2.89
5.06
8.03
6.29
7.38
7.51
9.53
8.66
4.89
7.51
6.84
24
5.95
Net margin%
21.13
22.24
25.21
28.21
26.02
24.43
22.71
22.27
23.62
24.54
14.55
23.62
24.03
32
32.22
P/E ratio (avg)x
28.81
29.43
30.31
32.13
35.88
37.31
42.20
43.05
46.95
46.72
16.50
43.05
36.60
54
34.13
EV/EBITx
35.59
33.25
29.52
29.48
29.14
28.64
27.55
26.76
27.24
25.89
30.15
27.24
28.89
84
28.74
FCF yield (avg)%
4.27
5.42
5.85
7.38
5.88
7.20
6.76
5.14
4.34
1.64
6.91
5.14
5.64
6
17.75
FCF margin%
26.74
27.84
30.63
28.94
30.18
30.80
31.56
29.78
28.53
27.50
25.93
29.78
29.36
25
0.722
FCF / Net incomex
1.983
1.861
1.808
1.841
2.037
2.017
1.938
1.697
1.514
1.553
0.247
1.697
1.851
67
27.32
ROIC%
17.21
15.29
13.78
10.92
13.59
15.87
17.13
18.82
18.16
18.89
20.79
18.16
16.50
46
18.32
Return on equity%
11.64
14.01
16.55
16.47
14.83
15.79
17.22
15.13
15.91
16.80
29.66
15.91
15.85
57
23.07
Return on assets%
34.16
35.38
34.67
34.98
37.04
39.47
38.39
40.35
43.34
43.00
4.79
40.35
37.71
77
15.28
EPSNT$
13.64
15.37
16.80
17.61
19.65
22.89
26.42
26.48
31.19
31.23
16.60
9.71%
10.23%
—
17.10
EPS growth%
19.25
18.11
15.29
16.56
16.71
16.34
14.13
15.28
16.72
16.45
11.73
16.34
16.51
39
5.95
Bookvalue per shNT$
9.04
9.68
11.50
12.38
14.36
16.01
19.06
22.38
26.40
26.02
15.25
12.62%
12.86%
—
9.79
FCF per shareNT$
11.66
11.83
11.48
12.08
13.51
13.29
14.15
15.24
15.33
15.19
11.81
2.37%
1.68%
—
10.94
Dividend per shNT$
14.16
14.44
17.05
19.59
18.82
21.77
21.51
24.62
29.12
29.21
11.77
9.19%
9.14%
—
29.31
Div yield (avg)%
24.05
26.78
24.10
26.63
27.02
28.84
29.29
29.73
27.21
25.33
12.13
28.84
26.90
40
21.21
Payout ratio%
22.20
23.25
23.53
24.63
23.53
25.96
25.14
23.06
20.16
18.45
9.67
23.06
23.39
24
79.26
Shares (diluted)M
92.29
99.49
91.96
81.92
74.07
72.75
81.26
83.72
84.88
88.20
77.23
3.55%
0.42%
61
14.76
Buyback yield%
12.63
10.03
11.50
14.49
13.36
15.24
16.37
14.52
16.86
17.10
23.41
16.37
14.50
25
0.263
D/E ratiox
0.485
0.515
0.601
0.649
0.719
0.707
0.813
0.881
0.979
1.014
0.526
0.881
0.713
38
0.870
Enterprise valueNT$B
1.542
1.659
1.507
1.549
1.646
1.829
1.830
1.792
1.886
1.963
0.110
3.60%
3.58%
78
1.062
LT debtNT$B
0.934
0.956
1.127
1.279
1.267
1.369
1.567
1.747
1.957
1.949
1.425
8.99%
7.57%
64
Cost of revenue
0.74%
1.02×
Operating expenses
0.35%
0.98×
Cash and investments
16.29%
Spread over hurdle
13.01%