0.514
RevenueNT$B
0.951
1.043
1.113
1.189
1.265
1.350
1.487
1.595
1.693
1.870
0.538
8.12%
8.01%
59
29.55
Revenue growth%
0.99
0.56
0.79
3.00
3.41
5.88
3.57
1.13
3.64
3.23
19.81
3.57
3.12
39
7.35
Gross margin%
0.40
2.61
2.24
4.81
7.31
5.97
7.71
5.35
3.55
1.80
19.65
5.35
4.18
59
26.47
Operating margin%
21.27
23.61
24.65
26.40
26.05
25.70
25.67
24.33
26.55
27.70
4.52
25.70
25.69
87
6.78
Net margin%
27.92
27.06
29.76
27.47
25.81
27.47
28.45
26.20
29.18
31.78
22.37
28.45
27.70
57
31.16
P/E ratio (avg)x
10.08
9.707
8.751
8.883
9.387
8.338
7.303
7.091
7.254
6.651
33.60
7.254
8.544
17
11.12
EV/EBITx
22.01
26.06
30.21
32.47
32.07
37.03
41.56
46.40
54.40
58.63
24.52
46.40
34.75
22
18.33
FCF yield (avg)%
0.40
0.40
2.46
0.86
3.06
1.16
0.40
0.40
1.48
0.40
3.58
0.40
0.63
50
13.25
FCF margin%
9.96
7.62
10.20
13.05
14.68
17.22
15.97
13.97
11.32
14.31
11.46
14.31
13.51
69
1.541
FCF / Net incomex
0.926
1.041
1.138
1.238
1.293
1.215
1.240
1.217
1.393
1.559
1.507
1.240
1.228
27
26.87
ROIC%
26.27
28.07
26.74
27.41
27.71
26.92
24.75
24.32
26.59
23.84
29.54
24.75
26.67
24
17.89
Return on equity%
25.21
26.45
23.93
24.13
27.09
25.64
22.78
21.14
21.33
19.97
21.85
21.33
24.03
89
7.47
Return on assets%
10.59
9.22
10.38
7.84
10.67
7.82
7.45
9.18
11.05
9.01
29.54
9.01
9.20
90
4.59
EPSNT$
1.27
1.27
1.21
1.14
1.14
0.99
0.92
1.01
1.11
1.05
4.94
(1.66%)
(1.27%)
—
22.39
EPS growth%
13.22
11.55
9.77
8.00
7.11
6.68
3.75
3.15
6.06
7.63
12.23
6.06
7.37
24
3.72
Bookvalue per shNT$
3.90
3.97
4.14
4.25
4.69
4.64
4.81
4.82
5.60
5.50
1.72
3.24%
3.46%
—
4.24
FCF per shareNT$
2.28
2.40
2.42
2.64
2.47
2.57
2.59
2.33
2.34
2.12
3.27
(2.95%)
(1.51%)
—
1.01
Dividend per shNT$
4.14
4.12
4.83
4.81
4.97
5.39
5.63
5.62
6.52
7.37
3.75
8.20%
7.58%
—
5.62
Div yield (avg)%
11.35
12.34
12.48
13.44
10.82
11.46
10.70
10.34
10.75
10.56
12.89
10.70
11.08
52
8.05
Payout ratio%
23.23
20.44
18.90
20.77
21.71
18.83
21.28
22.83
24.05
22.74
7.95
22.74
21.50
93
153.5
Shares (diluted)M
205.9
236.5
257.1
301.7
304.3
301.6
300.1
311.1
307.0
303.0
150.2
(0.08%)
4.22%
53
13.59
Buyback yield%
28.76
30.13
31.07
33.47
34.41
31.80
29.74
31.36
33.90
32.67
15.89
31.80
31.58
92
0.228
D/E ratiox
0.828
0.798
0.867
0.997
1.032
1.107
1.127
1.313
1.316
1.389
1.335
1.313
1.070
54
0.149
Enterprise valueNT$B
1.080
1.092
1.149
1.133
1.364
1.579
1.697
1.844
2.103
2.063
0.785
8.63%
8.54%
30
685.7
LT debtNT$M
280.7
303.4
300.3
268.9
254.9
273.1
244.2
258.3
257.2
241.0
928.6
(1.11%)
(0.75%)
31
Cost of revenue
7.91%
0.99×
Operating expenses
8.49%
1.05×
Property and equipment
19.56%
Spread over hurdle
(1.64%)