0.234
RevenueNT$B
1.134
1.160
1.173
1.223
1.240
1.253
1.269
1.291
1.315
1.360
0.251
1.86%
2.09%
23
28.69
Revenue growth%
21.59
23.79
22.55
23.43
22.43
23.64
21.73
22.52
24.33
27.17
2.98
23.64
22.99
73
20.12
Gross margin%
4.92
2.80
0.61
0.40
2.21
0.40
0.44
0.40
2.45
4.67
3.32
0.44
1.41
18
22.37
Operating margin%
25.06
24.58
23.49
24.22
27.05
27.68
25.04
26.49
27.13
24.94
25.54
26.49
25.05
56
10.98
Net margin%
1.48
0.53
0.40
3.07
5.60
2.65
5.44
4.55
2.70
3.60
24.33
3.60
2.88
9
13.27
P/E ratio (avg)x
49.60
52.84
54.26
63.08
66.84
79.21
82.89
80.70
87.04
103.9
14.40
82.89
73.02
88
24.17
EV/EBITx
21.48
24.95
26.56
27.05
29.62
30.77
29.62
28.68
29.83
32.33
24.95
29.83
29.15
7
18.16
FCF yield (avg)%
18.72
16.53
16.51
13.96
16.37
18.01
18.31
21.08
21.95
19.48
26.50
19.48
18.16
35
15.91
FCF margin%
27.28
29.04
28.78
26.97
28.92
28.62
26.85
26.24
28.20
29.16
24.52
28.20
28.41
17
0.320
FCF / Net incomex
0.183
0.166
0.180
0.169
0.159
0.176
0.170
0.160
0.153
0.165
1.285
0.165
0.167
89
26.06
ROIC%
27.15
25.84
27.95
29.06
28.31
25.75
24.54
27.44
27.54
26.78
8.14
26.78
27.30
16
25.65
Return on equity%
21.87
20.86
20.39
22.65
20.23
18.11
18.22
20.43
21.94
24.72
8.93
20.43
20.65
64
9.40
Return on assets%
17.27
19.94
21.31
22.92
24.81
25.04
24.65
26.37
29.34
27.65
8.27
26.37
24.73
13
0.22
EPSNT$
1.40
1.29
1.45
1.60
1.49
1.50
1.63
1.75
1.65
1.57
0.22
1.13%
1.84%
—
4.12
EPS growth%
23.65
23.55
22.10
24.86
27.84
25.47
23.69
24.37
22.93
22.09
18.29
23.69
23.67
83
0.35
Bookvalue per shNT$
0.81
0.81
0.88
0.82
0.72
0.65
0.66
0.58
0.64
0.62
0.85
(2.96%)
(1.73%)
—
0.49
FCF per shareNT$
1.30
1.43
1.58
1.75
2.10
2.14
2.55
2.90
3.01
3.18
0.56
8.61%
10.92%
—
0.50
Dividend per shNT$
0.73
0.69
0.69
0.69
0.77
0.89
0.90
1.03
1.14
1.25
1.11
10.32%
4.88%
—
28.92
Div yield (avg)%
22.86
22.89
23.09
22.73
22.38
23.09
22.93
23.69
22.45
25.01
9.47
23.09
22.91
11
14.77
Payout ratio%
20.90
18.60
20.02
18.14
15.61
17.33
19.08
20.01
20.74
20.11
2.73
20.01
19.54
50
0.795
Shares (diluted)B
1.281
1.394
1.437
1.565
1.725
1.669
1.837
2.104
2.386
2.554
0.803
8.16%
7.35%
27
16.45
Buyback yield%
17.24
17.57
20.04
21.32
22.65
24.52
25.74
27.80
27.24
26.88
13.82
26.88
23.59
89
0.776
D/E ratiox
0.950
1.015
1.039
0.905
0.969
1.036
0.896
0.799
0.855
0.731
1.233
0.855
0.928
77
1.175
Enterprise valueNT$B
1.139
1.286
1.486
1.762
1.896
2.284
2.364
2.635
2.877
3.067
1.560
10.10%
10.27%
60
1.168
LT debtNT$B
0.829
0.839
0.941
1.035
1.242
1.205
1.446
1.687
1.964
2.039
0.724
10.43%
9.90%
88
Cost of revenue
1.78%
0.97×
Operating expenses
2.48%
1.04×
Goodwill & intangibles
18.20%
Cash and investments
18.04%
Spread over hurdle
10.11%