1.603
RevenueNT$B
3.233
3.414
3.657
4.002
4.239
4.476
4.822
5.178
5.449
5.855
1.637
6.67%
6.83%
13
6.22
Revenue growth%
10.75
10.25
11.57
11.86
9.30
10.55
10.96
10.32
7.46
8.48
2.31
10.32
10.43
32
7.77
Gross margin%
11.00
10.60
9.11
11.05
10.25
7.67
8.67
8.31
5.78
7.75
23.00
7.75
8.89
10
26.45
Operating margin%
20.94
23.67
25.85
27.09
29.93
27.43
29.73
26.75
28.74
30.56
18.89
28.74
27.26
74
16.12
Net margin%
34.40
36.42
33.90
36.55
33.76
34.73
33.97
33.96
32.08
33.93
6.58
33.96
33.96
64
34.60
P/E ratio (avg)x
9.833
11.19
11.15
12.70
14.05
13.73
14.96
17.62
18.84
20.86
37.24
17.62
13.89
36
26.73
EV/EBITx
35.10
33.63
36.55
33.00
31.17
28.90
26.83
26.14
26.16
27.64
37.87
26.83
30.04
44
3.83
FCF yield (avg)%
12.38
13.48
10.51
8.85
7.47
9.00
10.47
11.05
12.54
15.17
10.26
11.05
10.78
72
13.51
FCF margin%
12.66
14.20
14.77
16.39
16.08
15.29
14.58
16.88
19.52
17.89
22.84
16.88
15.68
72
0.807
FCF / Net incomex
0.942
1.022
0.977
0.980
1.069
1.083
1.225
1.165
1.329
1.413
0.160
1.225
1.076
70
29.00
ROIC%
15.28
13.57
15.19
13.08
13.62
11.99
13.43
11.21
9.43
8.32
22.17
11.21
13.26
59
26.96
Return on equity%
9.93
12.85
12.75
12.72
10.36
7.96
7.75
9.35
11.56
9.80
2.82
9.35
10.14
57
13.79
Return on assets%
9.04
9.82
11.60
9.13
6.85
9.29
9.97
11.39
13.90
15.81
22.27
11.39
9.89
54
6.48
EPSNT$
3.99
4.46
4.17
4.30
4.96
5.31
5.45
5.84
6.27
6.11
6.86
4.29%
4.25%
—
29.90
EPS growth%
23.60
25.08
27.95
27.16
29.69
31.73
34.57
34.21
31.30
29.25
16.75
31.73
29.47
45
16.26
Bookvalue per shNT$
20.62
22.69
25.33
28.36
29.06
28.29
27.56
28.82
30.85
36.11
12.97
4.44%
6.19%
—
17.25
FCF per shareNT$
14.61
17.26
17.97
19.85
20.11
20.98
23.29
23.66
24.03
27.63
13.75
6.56%
6.83%
—
6.31
Dividend per shNT$
6.20
6.46
5.92
5.55
5.47
5.81
5.63
5.04
5.60
5.97
14.30
1.77%
0.22%
—
13.10
Div yield (avg)%
10.81
13.66
10.74
8.88
10.73
13.47
14.44
13.85
15.03
15.60
15.60
14.44
13.57
28
18.96
Payout ratio%
24.13
26.52
26.55
25.40
28.28
30.67
31.80
34.20
34.01
35.25
26.81
34.01
29.48
80
194.1
Shares (diluted)M
258.5
290.9
300.2
318.8
325.0
332.4
376.4
367.8
379.3
414.2
199.2
4.97%
4.76%
42
18.33
Buyback yield%
26.39
26.94
27.57
30.46
30.89
32.59
33.63
32.67
34.39
33.01
21.54
33.01
31.74
59
1.044
D/E ratiox
1.282
1.296
1.335
1.180
1.309
1.294
1.166
1.124
1.043
1.038
1.617
1.124
1.231
92
2.658
Enterprise valueNT$B
2.768
2.982
2.888
2.772
3.064
3.166
3.294
3.670
3.561
3.749
0.845
4.12%
2.94%
8
3.545
LT debtNT$B
3.452
3.192
3.454
3.724
3.188
3.165
3.255
3.091
2.870
2.452
4.354
(5.11%)
(3.54%)
60
Cost of revenue
6.87%
1.00×
Operating expenses
7.17%
1.03×
Property and equipment
15.35%
Spread over hurdle
44.46%