0.454
RevenueNT$B
1.971
2.013
2.023
2.000
1.976
1.975
2.037
2.019
1.997
2.030
0.464
0.54%
0.42%
34
29.82
Revenue growth%
21.85
21.72
24.09
21.12
19.89
20.85
20.88
19.16
19.55
18.79
17.58
19.55
20.86
91
18.00
Gross margin%
0.40
0.40
1.60
0.40
1.68
0.40
0.40
0.40
0.72
0.40
13.12
0.40
0.40
25
18.13
Operating margin%
11.72
13.35
12.28
13.99
13.46
10.99
13.48
15.18
17.31
16.05
18.11
15.18
13.47
67
23.75
Net margin%
26.90
25.77
27.05
28.38
26.33
24.73
23.94
21.77
20.58
21.83
27.58
21.83
25.25
56
24.75
P/E ratio (avg)x
23.24
23.23
22.51
22.39
23.26
24.24
24.22
24.69
25.83
23.36
17.08
24.24
23.31
63
19.88
EV/EBITx
13.06
14.66
14.80
16.69
16.40
17.34
21.01
24.52
25.89
27.95
22.69
24.52
17.02
83
3.19
FCF yield (avg)%
30.17
28.41
30.93
28.03
27.61
26.73
27.37
24.81
22.05
20.62
11.01
24.81
27.49
44
2.43
FCF margin%
1.73
0.95
3.58
5.46
4.67
4.21
5.81
8.60
10.01
11.77
8.23
8.60
5.06
94
0.470
FCF / Net incomex
0.472
0.462
0.506
0.509
0.476
0.425
0.401
0.399
0.392
0.384
0.560
0.399
0.443
20
26.62
ROIC%
6.23
7.77
6.74
8.10
10.66
8.59
10.48
12.61
14.15
15.01
17.44
12.61
9.53
21
8.04
Return on equity%
16.64
13.70
11.77
13.16
11.71
9.30
8.29
11.28
11.21
13.27
25.53
11.21
11.74
86
18.31
Return on assets%
15.53
13.51
11.81
10.99
10.17
7.70
10.41
8.22
7.96
8.74
20.01
8.22
10.29
47
0.89
EPSNT$
1.47
1.52
1.45
1.49
1.70
1.74
1.96
2.23
2.30
2.41
0.93
7.19%
4.77%
—
10.52
EPS growth%
19.53
17.41
16.20
17.53
14.77
16.29
18.36
17.10
19.15
20.94
23.48
18.36
17.47
88
1.14
Bookvalue per shNT$
1.97
2.26
2.61
3.03
2.97
3.38
3.71
3.71
4.28
5.10
1.72
11.44%
11.55%
—
0.99
FCF per shareNT$
1.26
1.46
1.46
1.45
1.57
1.62
1.76
1.92
2.25
2.17
1.03
6.67%
6.96%
—
1.19
Dividend per shNT$
1.53
1.53
1.41
1.43
1.41
1.42
1.39
1.27
1.20
1.25
1.26
(2.40%)
(3.04%)
—
28.83
Div yield (avg)%
22.59
21.40
21.87
20.80
20.75
22.80
24.31
22.14
19.77
18.49
28.90
22.14
21.63
13
27.04
Payout ratio%
9.59
9.62
7.57
5.85
8.79
10.22
8.55
9.47
12.28
9.99
20.14
9.99
9.53
34
0.377
Shares (diluted)B
0.597
0.625
0.754
0.915
1.010
1.057
1.172
1.378
1.652
1.962
0.372
14.21%
13.97%
47
14.32
Buyback yield%
6.60
4.77
4.43
4.11
4.39
2.35
2.12
2.90
1.78
0.40
18.93
2.12
3.50
9
0.713
D/E ratiox
0.191
0.196
0.226
0.232
0.214
0.210
0.241
0.273
0.311
0.346
1.638
0.273
0.229
88
2.087
Enterprise valueNT$B
2.200
2.348
2.192
2.237
2.053
2.162
2.108
2.337
2.369
2.390
1.636
3.08%
1.16%
36
0.113
LT debtNT$B
1.654
1.507
1.588
1.534
1.616
1.637
1.787
1.832
1.779
1.792
2.414
2.09%
0.41%
92
Cost of revenue
0.41%
1.00×
Operating expenses
0.76%
1.03×
Property and equipment
20.74%
Spread over hurdle
19.27%