2.707
RevenueNT$B
1.905
2.043
2.216
2.349
2.554
2.698
2.850
3.093
3.238
3.473
2.919
6.34%
7.05%
73
11.56
Revenue growth%
7.11
9.25
9.17
8.10
9.84
10.85
13.76
13.54
16.41
17.36
10.86
13.76
10.34
31
23.18
Gross margin%
20.12
20.97
23.07
22.18
21.01
18.25
18.22
16.87
18.52
19.13
28.23
18.25
19.63
18
29.26
Operating margin%
13.67
13.29
13.01
10.94
10.01
7.81
7.54
9.03
10.53
9.01
15.38
9.01
10.27
17
20.57
Net margin%
20.02
22.21
21.75
22.89
21.28
18.90
17.67
17.77
17.33
20.10
3.99
17.77
20.06
63
24.13
P/E ratio (avg)x
13.83
12.14
13.17
13.64
13.34
11.75
10.18
8.692
8.985
8.902
34.37
8.985
11.95
74
7.061
EV/EBITx
13.56
13.19
12.76
13.06
12.40
12.79
11.81
12.11
10.54
11.31
6.761
11.81
12.58
79
22.94
FCF yield (avg)%
24.21
24.20
25.99
28.59
26.12
28.69
27.76
28.15
30.65
29.69
4.07
28.69
27.95
74
14.85
FCF margin%
6.32
7.15
7.39
6.48
8.69
11.10
14.06
16.47
15.80
16.85
12.92
15.80
9.90
55
0.134
FCF / Net incomex
1.827
1.930
2.053
2.049
2.335
2.575
2.913
3.118
3.657
3.875
1.417
3.118
2.455
83
27.64
ROIC%
15.16
13.67
12.88
11.55
12.13
9.73
9.76
12.57
13.40
14.54
26.18
12.57
12.73
45
3.65
Return on equity%
33.18
31.30
31.51
34.48
33.94
34.91
32.83
33.68
35.80
34.61
17.12
34.61
33.81
9
28.23
Return on assets%
29.97
31.01
32.85
33.92
33.01
33.48
34.28
32.86
35.82
37.77
24.13
34.28
33.24
53
7.85
EPSNT$
4.59
4.25
3.91
4.09
4.47
4.78
4.96
5.01
5.10
4.86
8.26
1.70%
(0.33%)
—
18.90
EPS growth%
9.78
7.04
8.68
8.69
8.11
9.92
11.27
13.03
14.11
15.52
28.62
13.03
9.85
16
7.77
Bookvalue per shNT$
8.40
9.90
10.13
10.29
10.51
12.35
13.86
14.89
16.63
20.08
5.13
13.81%
10.19%
—
4.39
FCF per shareNT$
2.12
1.97
1.80
1.94
1.80
1.68
1.91
2.12
2.18
2.01
7.99
2.23%
(0.41%)
—
2.70
Dividend per shNT$
7.81
8.66
8.46
8.28
7.87
7.94
7.91
7.33
8.29
7.99
1.49
0.31%
0.39%
—
18.35
Div yield (avg)%
22.05
21.35
21.43
23.69
23.19
22.42
21.37
20.87
20.67
18.85
26.32
20.87
21.40
71
16.16
Payout ratio%
20.27
17.31
15.24
12.48
14.89
15.39
18.21
19.33
19.36
17.38
27.15
18.21
17.34
74
0.439
Shares (diluted)B
0.543
0.600
0.586
0.630
0.661
0.702
0.832
0.993
1.016
1.013
0.437
8.92%
6.57%
46
13.66
Buyback yield%
13.12
14.30
15.73
18.18
15.37
13.68
11.99
11.18
8.18
8.86
12.48
11.18
13.40
61
1.275
D/E ratiox
0.380
0.385
0.410
0.423
0.407
0.393
0.378
0.398
0.404
0.367
0.347
0.393
0.395
19
2.046
Enterprise valueNT$B
1.456
1.314
1.152
1.079
1.192
1.058
1.061
1.180
1.126
1.161
0.997
(0.53%)
(1.63%)
18
1.484
LT debtNT$B
2.260
2.374
2.531
3.045
3.617
4.155
4.714
4.979
4.979
5.174
0.753
7.42%
9.00%
16
Cost of revenue
7.22%
1.02×
Operating expenses
7.01%
1.00×
Goodwill & intangibles
21.65%
Property and equipment
15.50%
Spread over hurdle
10.56%