0.097
RevenueNT$B
0.584
0.636
0.664
0.700
0.759
0.805
0.872
0.943
0.984
1.060
0.109
6.93%
6.73%
30
19.23
Revenue growth%
0.40
0.40
0.40
0.40
1.03
0.40
2.07
4.13
3.64
4.28
12.57
3.64
0.72
44
16.17
Gross margin%
7.80
6.93
9.65
10.20
7.49
9.28
10.91
10.20
9.66
9.81
27.75
9.81
9.65
7
28.16
Operating margin%
17.21
16.37
16.38
17.94
18.46
19.01
17.37
16.52
15.97
18.95
11.65
17.37
17.29
44
8.12
Net margin%
31.25
32.05
29.37
27.47
29.59
28.65
27.98
27.30
24.76
22.90
21.08
27.30
28.32
44
7.076
P/E ratio (avg)x
6.387
6.599
5.864
5.860
5.259
4.498
3.952
3.903
3.712
3.855
32.86
3.903
4.878
68
13.89
EV/EBITx
15.89
16.82
17.96
16.83
15.67
14.82
15.83
14.27
12.50
11.77
15.58
14.27
15.75
78
8.91
FCF yield (avg)%
21.06
21.84
21.14
21.87
24.67
23.61
25.01
26.71
29.03
28.48
2.90
26.71
24.14
16
15.90
FCF margin%
0.40
3.02
4.24
2.48
0.57
1.19
2.92
1.43
3.10
5.55
27.38
2.92
2.70
94
0.726
FCF / Net incomex
0.427
0.478
0.477
0.479
0.537
0.565
0.649
0.728
0.857
0.944
0.439
0.728
0.551
81
14.97
ROIC%
10.13
12.98
13.09
14.54
14.42
13.35
13.89
16.66
17.38
17.02
13.27
16.66
14.15
18
21.33
Return on equity%
5.00
5.08
3.18
5.75
7.64
9.17
10.53
9.55
12.22
12.28
16.71
10.53
8.41
53
26.52
Return on assets%
23.23
25.63
25.66
28.49
28.11
29.39
30.26
27.42
27.01
25.96
10.13
27.42
27.21
47
0.38
EPSNT$
0.23
0.22
0.21
0.21
0.21
0.24
0.24
0.24
0.22
0.24
0.39
3.01%
1.63%
—
29.65
EPS growth%
18.28
18.30
20.66
23.24
25.63
25.44
25.94
25.95
24.26
23.11
5.08
25.44
23.75
93
0.46
Bookvalue per shNT$
1.31
1.36
1.47
1.43
1.52
1.56
1.57
1.85
2.19
2.41
0.56
9.61%
8.04%
—
0.93
FCF per shareNT$
0.25
0.26
0.27
0.25
0.29
0.33
0.33
0.35
0.33
0.31
0.81
1.94%
3.47%
—
0.93
Dividend per shNT$
0.74
0.65
0.63
0.66
0.60
0.52
0.47
0.41
0.40
0.44
0.83
(6.06%)
(4.28%)
—
14.57
Div yield (avg)%
33.52
35.87
35.50
36.75
34.68
33.02
32.38
32.25
33.52
31.75
28.14
32.38
33.52
7
10.48
Payout ratio%
13.41
15.62
14.20
15.04
12.89
14.94
14.31
15.97
13.86
12.75
12.99
14.31
14.25
24
450.1
Shares (diluted)M
530.2
558.4
544.1
585.3
602.1
633.3
650.9
665.1
701.4
687.9
452.6
2.70%
1.97%
55
21.03
Buyback yield%
15.83
14.15
11.37
13.24
12.90
10.19
9.42
7.14
6.58
7.74
16.09
7.74
10.78
10
1.530
D/E ratiox
0.567
0.627
0.652
0.664
0.642
0.666
0.670
0.704
0.657
0.725
0.808
0.670
0.661
69
218.8
Enterprise valueNT$M
466.0
461.9
483.7
568.5
630.2
681.1
730.8
815.4
879.0
993.1
583.7
9.52%
9.70%
68
492.2
LT debtNT$M
322.1
349.4
320.6
311.5
299.9
316.3
345.9
352.3
326.2
314.1
593.0
0.93%
(0.43%)
89
Cost of revenue
6.78%
1.00×
Operating expenses
7.10%
1.04×
Cash and investments
16.68%