6.438
RevenueNT$B
12.12
13.02
14.04
15.49
16.71
18.22
20.21
21.71
23.68
25.25
6.612
8.60%
8.33%
13
11.33
Revenue growth%
31.59
33.82
33.76
34.96
34.55
31.99
31.10
30.22
31.64
34.26
8.12
31.64
32.88
8
12.18
Gross margin%
2.78
4.18
1.62
4.08
1.84
1.16
0.40
2.04
0.46
1.62
7.85
1.16
1.73
82
5.81
Operating margin%
0.40
0.40
3.01
1.70
0.40
0.40
0.53
2.18
3.16
0.94
9.29
0.94
0.73
24
24.33
Net margin%
9.46
11.55
8.95
10.30
7.33
7.96
10.22
9.30
8.49
11.02
8.60
9.30
9.38
80
18.70
P/E ratio (avg)x
9.978
11.84
13.55
15.73
17.92
21.27
20.22
19.95
22.18
25.28
36.62
21.27
18.94
77
10.18
EV/EBITx
57.02
65.80
68.75
70.41
71.81
75.63
75.63
73.09
85.70
88.04
19.11
75.63
72.45
95
9.09
FCF yield (avg)%
20.54
20.41
23.07
20.57
22.22
23.52
21.09
18.42
17.99
15.38
25.91
18.42
20.55
95
3.96
FCF margin%
8.05
8.26
10.91
9.36
8.12
10.23
7.65
6.08
7.65
9.76
21.40
7.65
8.19
76
1.578
FCF / Net incomex
1.747
1.695
1.839
1.888
1.979
2.271
2.389
2.688
2.760
2.973
1.130
2.688
2.125
16
13.45
ROIC%
19.90
20.92
21.93
20.92
18.93
16.71
16.89
16.62
18.90
17.44
8.11
16.89
18.92
61
2.45
Return on equity%
12.88
11.21
10.28
10.23
7.28
8.93
8.41
9.79
12.66
12.70
27.50
9.79
10.25
79
8.32
Return on assets%
11.54
13.29
11.72
11.65
10.01
7.35
5.45
7.18
7.03
4.55
22.26
7.03
8.68
25
0.78
EPSNT$
1.65
1.53
1.62
1.55
1.71
1.61
1.72
1.59
1.47
1.51
0.80
(2.46%)
(0.73%)
—
14.82
EPS growth%
18.09
17.99
18.07
17.41
19.79
20.95
20.87
21.40
21.21
23.57
25.09
21.21
20.33
59
2.60
Bookvalue per shNT$
1.43
1.57
1.69
1.62
1.84
1.82
1.85
1.96
1.96
2.02
3.13
1.91%
3.92%
—
1.76
FCF per shareNT$
3.65
3.73
3.99
4.60
5.25
5.34
5.46
5.54
6.07
6.92
1.53
5.68%
8.41%
—
2.23
Dividend per shNT$
1.54
1.50
1.32
1.25
1.13
1.06
1.13
1.01
1.04
1.02
2.19
(1.94%)
(5.24%)
—
20.74
Div yield (avg)%
32.25
30.72
28.56
25.94
25.69
26.55
23.85
23.98
26.04
27.67
24.95
26.04
26.30
22
3.52
Payout ratio%
30.32
32.63
34.45
33.39
34.03
31.66
31.50
32.82
31.92
31.83
8.44
31.83
32.27
37
4.312
Shares (diluted)B
3.975
4.048
4.225
4.524
4.990
5.106
4.443
4.581
4.682
5.012
4.345
0.09%
1.67%
48
15.15
Buyback yield%
5.91
8.86
9.67
12.44
11.41
12.46
12.44
11.19
11.73
12.21
29.71
12.21
11.57
49
1.739
D/E ratiox
0.507
0.472
0.431
0.414
0.390
0.394
0.366
0.331
0.310
0.283
0.486
0.331
0.392
21
24.38
Enterprise valueNT$B
12.64
12.46
12.87
13.46
13.03
13.47
12.55
12.84
14.11
13.72
17.79
1.05%
2.09%
51
24.57
LT debtNT$B
13.35
11.84
10.83
10.42
10.43
9.447
8.289
8.874
7.913
7.787
5.970
(5.67%)
(6.17%)
19
Cost of revenue
7.93%
0.96×
Operating expenses
8.65%
1.03×
Property and equipment
14.94%
Spread over hurdle
28.75%