0.214
RevenueNT$B
0.815
0.877
0.955
1.019
1.095
1.169
1.218
1.284
1.368
1.451
0.228
5.81%
6.83%
55
10.04
Revenue growth%
9.63
8.44
6.58
4.86
3.26
4.16
4.74
5.10
5.04
6.38
19.88
5.04
5.07
87
23.92
Gross margin%
16.27
16.13
17.90
15.19
15.02
14.45
17.11
17.19
18.32
21.00
28.50
17.19
16.69
9
13.13
Operating margin%
17.43
15.73
17.23
17.66
20.28
18.52
18.65
20.63
17.99
18.32
17.87
18.52
18.15
26
5.20
Net margin%
6.79
7.55
9.87
8.28
11.10
11.95
14.40
13.89
15.50
15.43
20.53
14.40
11.53
55
33.56
P/E ratio (avg)x
24.18
23.58
27.65
27.96
30.09
29.55
33.10
34.71
37.83
37.18
8.593
34.71
29.82
66
16.18
EV/EBITx
11.68
13.59
14.58
16.49
19.23
22.84
23.92
26.83
30.46
36.24
18.40
26.83
21.04
52
26.90
FCF yield (avg)%
18.95
18.93
20.36
20.33
19.39
17.46
16.46
14.38
14.69
12.05
24.22
14.69
18.20
78
4.93
FCF margin%
3.22
2.53
5.17
6.53
7.12
6.82
8.28
9.47
7.96
9.85
4.59
8.28
6.97
36
1.148
FCF / Net incomex
1.311
1.513
1.567
1.550
1.687
1.731
1.625
1.674
1.802
1.895
1.624
1.731
1.649
54
21.53
ROIC%
14.18
13.49
10.98
13.40
13.09
13.86
16.29
16.83
16.97
15.41
28.48
16.29
14.02
44
7.16
Return on equity%
19.89
18.00
19.65
18.00
15.56
13.07
14.52
13.16
13.41
10.43
3.11
13.16
15.04
54
23.29
Return on assets%
2.07
0.40
0.40
2.64
2.46
2.84
4.17
2.73
4.41
6.23
3.97
4.17
2.68
42
2.41
EPSNT$
6.91
7.91
9.42
10.72
10.81
10.71
12.91
14.78
17.23
19.33
2.51
12.33%
11.01%
—
18.86
EPS growth%
24.65
24.10
26.86
29.63
31.94
34.30
33.08
31.14
33.59
31.03
4.86
33.08
31.09
32
0.82
Bookvalue per shNT$
2.77
3.02
2.88
2.96
3.23
2.91
2.58
2.80
2.85
3.10
1.74
(0.87%)
1.19%
—
2.15
FCF per shareNT$
3.37
3.71
4.03
4.11
4.21
4.03
4.30
4.01
4.17
3.89
5.32
(1.54%)
2.67%
—
1.23
Dividend per shNT$
3.26
3.52
3.65
3.44
3.40
3.53
3.88
4.12
3.73
3.82
3.11
2.34%
1.06%
—
2.62
Div yield (avg)%
17.88
19.82
21.64
19.09
21.54
20.41
20.09
22.66
20.33
22.76
27.25
20.41
20.37
88
16.55
Payout ratio%
14.03
11.65
10.08
11.19
9.68
9.99
9.07
11.46
10.82
7.85
19.19
9.99
10.45
56
201.1
Shares (diluted)M
189.7
180.4
171.2
186.5
201.7
200.2
191.9
201.0
196.1
208.1
198.1
0.62%
2.27%
53
9.86
Buyback yield%
24.20
24.04
26.02
24.41
24.69
27.51
27.30
26.88
28.87
25.97
26.82
27.30
25.99
86
1.657
D/E ratiox
1.403
1.573
1.791
1.643
1.663
1.697
1.563
1.518
1.570
1.501
1.676
1.563
1.572
50
0.437
Enterprise valueNT$B
1.157
1.259
1.336
1.544
1.790
1.837
1.897
2.147
2.370
2.594
1.065
7.70%
9.02%
41
0.862
LT debtNT$B
0.555
0.522
0.491
0.558
0.527
0.586
0.594
0.601
0.554
0.540
1.266
0.47%
(0.21%)
92
Cost of revenue
6.83%
1.00×
Operating expenses
6.97%
1.01×
Goodwill & intangibles
17.35%
Spread over hurdle
(4.01%)