0.994
RevenueNT$B
1.044
1.100
1.176
1.279
1.369
1.459
1.589
1.691
1.794
1.934
1.056
7.15%
7.16%
80
28.24
Revenue growth%
17.10
19.34
19.09
21.68
21.68
24.35
21.80
22.11
20.37
19.94
28.62
21.80
21.02
10
24.92
Gross margin%
24.89
26.01
23.71
22.05
20.14
21.30
23.41
20.58
20.00
19.09
12.27
20.58
21.68
73
3.25
Operating margin%
16.23
14.37
12.25
13.64
11.61
8.76
8.73
9.47
10.99
11.64
25.35
9.47
11.62
81
26.89
Net margin%
9.64
12.40
14.87
15.53
12.67
9.73
7.35
7.25
4.77
5.70
17.95
7.25
9.69
71
29.55
P/E ratio (avg)x
37.77
41.08
36.86
37.66
41.37
36.13
39.97
40.40
36.77
32.22
13.49
36.77
37.71
30
19.19
EV/EBITx
4.794
4.755
4.739
4.923
5.376
5.777
5.628
5.956
6.417
5.690
37.47
5.777
5.502
50
15.72
FCF yield (avg)%
18.35
20.12
20.74
18.19
20.71
23.31
23.87
21.30
21.55
24.47
28.15
23.31
21.02
71
4.96
FCF margin%
17.51
17.14
15.60
14.79
14.86
13.54
10.79
11.16
11.47
13.81
5.97
11.47
14.30
29
1.435
FCF / Net incomex
0.247
0.299
0.320
0.383
0.449
0.502
0.612
0.607
0.626
0.720
0.209
0.612
0.475
60
28.03
ROIC%
24.81
23.46
23.53
23.48
22.25
22.24
20.30
19.78
19.00
19.87
4.86
19.87
22.24
71
14.64
Return on equity%
26.33
26.32
23.97
23.01
20.41
18.73
17.29
17.10
14.14
11.26
16.54
17.10
19.57
38
23.71
Return on assets%
0.40
0.40
2.62
0.40
1.28
0.40
0.40
2.44
0.90
2.39
23.28
0.90
0.65
64
3.80
EPSNT$
16.91
17.38
19.59
19.57
22.97
26.14
29.05
34.66
35.27
36.60
4.22
9.77%
9.34%
—
15.06
EPS growth%
2.80
5.18
5.94
8.26
5.83
3.05
5.31
6.01
7.24
8.94
18.83
6.01
5.88
78
6.49
Bookvalue per shNT$
9.75
11.06
11.55
13.30
13.16
14.80
13.77
12.88
13.71
13.45
9.37
0.43%
4.50%
—
8.71
FCF per shareNT$
5.30
5.72
5.53
6.22
6.22
6.86
7.35
7.57
8.97
9.81
9.01
9.53%
7.43%
—
3.07
Dividend per shNT$
7.22
6.12
5.32
4.59
4.36
3.94
3.94
4.19
3.63
3.82
3.61
(2.62%)
(6.71%)
—
20.57
Div yield (avg)%
5.04
7.71
7.37
5.19
2.46
0.40
1.32
0.40
2.40
1.06
10.64
1.06
2.43
74
9.06
Payout ratio%
17.40
19.28
19.72
20.91
21.78
21.35
19.57
19.49
17.99
19.58
13.72
19.57
19.58
38
81.74
Shares (diluted)M
97.16
105.6
111.9
113.5
125.5
127.8
142.5
167.8
177.5
182.8
82.72
7.81%
6.63%
57
13.16
Buyback yield%
9.68
9.80
11.30
12.93
11.38
11.08
13.89
15.78
13.85
15.82
7.22
13.89
12.16
30
1.530
D/E ratiox
0.412
0.351
0.378
0.362
0.328
0.324
0.288
0.272
0.231
0.231
0.909
0.272
0.326
34
0.739
Enterprise valueNT$B
1.402
1.650
1.697
1.904
1.952
1.912
1.845
1.907
2.262
2.293
0.362
3.27%
5.53%
34
0.223
LT debtNT$B
1.667
1.844
1.969
2.162
2.199
2.375
2.484
2.802
2.975
3.349
0.607
8.78%
8.72%
65
Cost of revenue
6.72%
0.96×
Operating expenses
7.95%
1.08×
Goodwill & intangibles
18.59%
Spread over hurdle
33.33%