0.425
RevenueNT$B
7.995
8.133
8.494
9.013
9.536
9.919
10.57
10.79
11.11
11.60
0.448
4.00%
4.46%
65
23.72
Revenue growth%
17.95
19.95
21.24
22.71
22.45
21.98
22.90
22.56
22.02
23.64
25.26
22.56
22.24
91
17.48
Gross margin%
23.25
25.90
27.04
26.22
26.95
27.48
29.27
32.24
31.70
34.22
6.62
31.70
27.26
70
15.85
Operating margin%
14.93
16.93
16.65
17.19
16.03
13.19
10.99
13.86
12.98
14.74
20.61
13.19
14.83
8
24.90
Net margin%
22.96
20.14
22.49
22.10
20.96
19.55
21.51
20.28
18.06
20.97
11.47
20.28
20.97
31
32.83
P/E ratio (avg)x
32.79
34.52
32.17
31.18
35.37
37.66
36.76
34.02
32.29
36.71
10.99
36.71
34.27
74
12.66
EV/EBITx
24.65
26.34
29.11
28.60
28.00
28.03
31.56
35.16
32.53
35.57
6.664
32.53
28.86
91
10.71
FCF yield (avg)%
5.13
3.87
5.03
2.85
5.36
5.67
7.56
5.49
2.83
4.46
24.12
5.49
5.08
58
24.88
FCF margin%
12.01
12.10
11.72
12.92
10.88
12.93
13.24
12.99
15.65
14.78
24.93
13.24
12.92
48
0.413
FCF / Net incomex
0.424
0.453
0.509
0.550
0.617
0.677
0.709
0.753
0.792
0.845
0.815
0.753
0.647
70
23.18
ROIC%
9.72
11.37
10.72
10.81
8.78
11.58
10.77
13.48
11.84
11.39
11.77
11.58
11.09
34
29.62
Return on equity%
21.48
21.23
21.80
19.61
21.43
19.57
16.86
17.84
20.07
23.06
10.93
19.57
20.65
45
3.66
Return on assets%
28.70
29.82
28.13
30.05
32.20
29.91
28.22
28.39
25.94
23.68
25.70
28.22
28.55
24
2.00
EPSNT$
0.78
0.74
0.75
0.66
0.60
0.65
0.64
0.67
0.69
0.67
2.24
2.27%
(3.19%)
—
12.74
EPS growth%
10.80
9.36
12.22
12.91
12.05
9.96
9.33
10.39
10.56
8.26
21.96
9.96
10.47
10
0.74
Bookvalue per shNT$
1.39
1.51
1.52
1.38
1.56
1.66
1.75
1.97
1.80
1.75
1.28
2.33%
1.54%
—
0.86
FCF per shareNT$
1.17
1.17
1.02
0.94
1.00
0.90
0.97
1.02
0.96
0.81
0.84
(4.06%)
(4.83%)
—
1.18
Dividend per shNT$
3.81
4.38
4.41
4.50
4.92
5.18
5.17
5.87
6.66
7.53
0.48
8.85%
8.13%
—
10.51
Div yield (avg)%
16.42
15.89
16.44
16.76
15.35
14.35
13.55
15.98
13.96
13.68
27.33
13.96
15.62
22
2.63
Payout ratio%
14.87
13.14
10.37
13.26
14.55
13.47
13.15
16.00
14.22
17.03
26.22
14.22
13.84
82
1.326
Shares (diluted)B
1.199
1.238
1.139
1.236
1.273
1.193
1.116
1.227
1.185
1.202
1.306
(1.14%)
(0.14%)
27
9.75
Buyback yield%
8.54
6.34
3.44
3.14
0.74
0.73
2.96
2.59
3.78
2.93
7.15
2.93
3.05
28
0.509
D/E ratiox
0.241
0.242
0.250
0.228
0.217
0.247
0.223
0.253
0.280
0.269
1.412
0.253
0.244
25
1.139
Enterprise valueNT$B
3.607
3.719
3.677
3.858
3.712
3.228
2.998
2.809
2.912
2.687
8.322
(6.26%)
(3.52%)
39
6.647
LT debtNT$B
2.594
2.265
1.987
1.870
1.848
1.926
2.103
2.127
2.160
2.343
3.439
4.86%
(1.51%)
77
Cost of revenue
4.83%
1.04×
Operating expenses
4.12%
0.97×
Property and equipment
18.50%
Spread over hurdle
22.92%