4.427
RevenueNT$B
4.301
4.546
4.858
5.052
5.249
5.610
5.944
6.359
6.610
6.969
4.772
5.83%
5.37%
54
24.71
Revenue growth%
26.64
27.62
24.62
26.97
24.30
22.85
22.76
24.90
27.25
27.24
22.81
24.90
25.77
30
21.40
Combined R.%
87.27
86.58
86.81
88.20
86.18
87.09
86.81
88.87
88.71
88.38
13.39
88.38
87.18
88
17.72
Operating margin%
38.34
36.54
35.76
35.66
36.98
38.79
37.61
39.07
40.37
42.23
10.15
39.07
37.97
54
29.97
Net margin%
9.02
8.96
9.17
11.27
11.17
13.04
10.40
12.98
14.85
16.74
8.00
13.04
11.22
24
32.85
P/E ratio (avg)x
30.55
27.54
26.91
28.69
32.33
34.00
34.99
37.71
40.79
38.68
13.89
37.71
33.17
45
36.61
P/TBVx
50.24
51.75
52.23
60.19
71.77
82.33
94.14
105.2
119.8
134.5
18.19
105.2
77.05
64
11.45
P/Bx
30.44
33.63
38.17
39.71
44.52
51.31
48.56
53.95
57.27
63.27
6.335
53.95
46.54
6
20.68
Prem. grth%
35.03
32.83
33.69
32.78
34.74
33.64
33.30
32.20
29.94
31.86
10.43
32.20
33.07
77
8.80
Invest. yld%
21.65
22.24
23.46
22.29
20.82
23.70
20.89
18.68
19.93
18.40
4.08
19.93
21.27
50
6.95
BVPS grth%
19.70
20.85
20.28
22.27
23.20
22.68
24.71
25.43
26.58
23.79
5.86
24.71
22.94
26
27.00
Return on equity%
26.46
25.72
25.89
25.44
25.72
25.64
24.38
24.79
24.78
26.12
29.86
24.79
25.68
92
5.41
Return on assets%
7.30
8.91
6.00
5.55
4.85
2.53
0.40
0.40
0.40
0.40
3.34
0.40
3.69
72
3.30
EPSNT$
15.33
14.70
15.04
13.72
11.93
10.32
9.27
8.45
9.06
7.98
3.58
(7.73%)
(7.88%)
—
24.95
EPS growth%
18.32
17.73
15.91
15.95
17.08
14.32
11.72
13.89
11.43
14.28
8.40
13.89
15.11
73
5.25
Bookvalue per shNT$
14.53
12.92
11.83
10.89
9.90
10.30
10.59
9.38
8.46
8.59
8.13
(2.78%)
(5.14%)
—
15.19
TBV/shNT$
7.21
7.41
7.71
7.78
8.08
8.16
7.56
7.39
7.20
6.83
11.57
(3.30%)
(0.82%)
—
10.94
Dividend per shNT$
20.48
18.93
17.33
19.76
19.91
18.86
17.58
17.34
19.55
21.94
3.65
1.96%
1.35%
—
4.71
Div yield (avg)%
18.88
21.11
19.54
22.03
22.96
25.30
25.72
24.50
21.78
23.60
13.90
24.50
22.50
92
8.39
Payout ratio%
32.57
31.63
31.21
30.09
30.08
28.78
31.12
28.40
30.12
29.30
8.36
29.30
30.10
13
311.7
Shares (diluted)M
268.8
231.3
244.1
230.5
249.6
264.9
249.5
249.5
250.0
262.8
315.2
1.04%
(1.47%)
34
15.34
Buyback yield%
12.12
10.16
11.13
11.26
8.76
8.20
10.57
8.94
8.08
9.85
21.33
8.94
10.01
38
1.348
D/E ratiox
1.679
1.717
1.824
1.923
1.999
1.977
2.150
2.318
2.113
2.145
1.463
2.145
1.988
35
1.660
AssetsNT$B
5.633
6.201
6.926
7.518
7.962
8.928
9.652
10.62
11.44
12.85
3.236
10.04%
9.55%
6
5.573
LT debtNT$B
7.005
7.466
7.092
6.494
6.952
7.283
6.415
5.834
5.933
5.496
9.291
(4.59%)
(3.20%)
64
Claims and benefits
5.50%
1.01×