0.264
RevenueNT$B
2.372
2.329
2.325
2.347
2.388
2.364
2.368
2.342
2.306
2.257
0.292
(1.12%)
(0.49%)
39
20.69
Revenue growth%
15.34
16.25
18.12
19.76
20.70
20.41
18.51
21.38
21.57
21.11
24.84
21.11
20.09
33
9.25
Gross margin%
7.41
8.71
5.79
8.17
10.89
12.47
10.46
7.59
9.20
6.52
10.10
9.20
8.44
35
2.72
Operating margin%
15.33
17.88
19.10
16.73
18.89
16.69
14.30
15.33
17.38
19.51
20.75
16.69
17.05
37
21.05
Net margin%
16.55
18.15
18.57
21.35
23.46
23.25
23.19
25.47
22.82
21.03
23.24
23.19
22.09
26
30.74
P/E ratio (avg)x
23.61
25.25
26.53
26.19
25.87
23.19
23.77
24.39
25.29
24.76
17.93
24.39
25.00
36
10.82
EV/EBITx
20.20
20.71
23.40
27.13
30.26
32.26
39.25
47.15
50.49
58.91
36.12
47.15
31.26
92
28.14
FCF yield (avg)%
15.98
14.25
12.87
13.88
13.49
11.63
11.71
13.47
16.37
19.04
10.11
13.47
13.68
73
15.60
FCF margin%
26.92
24.11
25.71
22.96
22.84
23.64
23.35
26.15
29.14
27.46
11.31
26.15
24.91
47
1.317
FCF / Net incomex
0.652
0.661
0.674
0.613
0.658
0.613
0.547
0.574
0.556
0.596
1.628
0.574
0.613
55
10.71
ROIC%
28.91
25.96
26.77
26.79
23.92
25.25
27.58
30.04
30.30
31.18
10.84
30.04
27.18
11
21.11
Return on equity%
7.24
7.95
8.60
5.91
7.54
10.43
8.79
10.43
11.89
12.68
21.07
10.43
8.69
40
3.97
Return on assets%
25.71
27.96
26.24
25.99
24.69
25.69
24.00
22.24
24.19
21.65
25.39
24.00
25.19
60
5.49
EPSNT$
3.94
3.77
3.38
2.84
3.00
2.95
2.93
2.57
2.18
2.00
6.01
(7.82%)
(6.64%)
—
14.83
EPS growth%
26.09
28.76
25.89
26.50
25.82
25.34
23.70
22.95
24.90
22.85
28.31
23.70
25.58
34
3.05
Bookvalue per shNT$
5.04
5.31
5.50
5.50
5.85
5.40
5.61
5.65
5.26
5.18
2.38
(2.42%)
0.57%
—
4.04
FCF per shareNT$
2.35
2.39
2.45
2.62
2.36
2.50
2.57
2.55
2.41
2.29
6.99
(0.61%)
(1.68%)
—
4.06
Dividend per shNT$
1.22
1.11
1.21
1.24
1.36
1.41
1.27
1.21
1.26
1.19
1.23
(2.75%)
(1.33%)
—
15.05
Div yield (avg)%
26.40
28.53
28.78
28.20
30.88
33.80
34.59
37.18
37.01
37.64
27.31
37.01
32.34
54
10.75
Payout ratio%
24.12
21.33
18.67
18.22
18.26
19.88
18.29
17.07
17.80
17.50
29.12
17.80
18.28
50
219.6
Shares (diluted)M
207.6
193.6
213.5
195.2
169.9
160.9
172.1
158.3
168.5
146.3
221.0
(2.94%)
(2.53%)
14
8.51
Buyback yield%
27.95
30.08
31.28
30.31
29.91
32.36
34.92
32.49
35.41
36.95
11.43
34.92
31.82
41
0.557
D/E ratiox
0.145
0.152
0.138
0.130
0.146
0.137
0.151
0.146
0.152
0.147
0.961
0.147
0.146
12
1.195
Enterprise valueNT$B
1.497
1.524
1.673
1.646
1.608
1.627
1.522
1.581
1.565
1.506
1.514
(1.31%)
0.56%
28
1.539
LT debtNT$B
3.102
3.066
3.533
3.964
4.720
5.357
5.190
5.210
5.676
5.682
1.996
3.78%
7.00%
69
Cost of revenue
(0.38%)
1.01×
Operating expenses
(1.10%)
0.94×
Cash and investments
21.49%
Spread over hurdle
28.77%