0.501
RevenueNT$B
1.135
1.148
1.176
1.203
1.187
1.211
1.221
1.202
1.230
1.223
0.531
0.59%
0.66%
39
6.11
Revenue growth%
27.62
26.31
25.93
24.73
25.73
27.14
24.62
26.27
25.53
23.04
18.93
25.53
25.83
39
7.68
Gross margin%
28.03
27.43
26.18
26.21
26.34
28.77
26.54
27.85
26.07
26.82
16.06
26.82
26.68
12
21.01
Operating margin%
8.15
10.94
8.47
7.22
10.19
10.07
7.65
10.01
11.99
10.32
29.85
10.07
10.04
92
14.21
Net margin%
13.46
11.31
9.03
7.24
6.78
8.44
5.65
4.66
4.56
4.55
7.93
4.66
7.01
68
27.32
P/E ratio (avg)x
17.15
18.17
19.99
22.50
24.80
25.07
27.38
28.26
29.36
32.67
21.21
28.26
24.93
89
6.355
EV/EBITx
29.94
28.81
26.90
30.66
32.20
30.90
30.55
31.56
35.06
32.96
21.74
31.56
30.78
17
12.77
FCF yield (avg)%
0.40
2.03
0.40
0.40
0.40
0.40
0.40
1.87
1.01
0.40
21.61
0.40
0.40
52
7.05
FCF margin%
8.75
8.66
10.98
10.67
11.84
10.52
12.95
14.14
11.59
10.05
16.88
11.59
10.82
11
1.691
FCF / Net incomex
1.604
1.535
1.690
1.682
1.945
1.854
1.871
2.129
1.985
2.063
0.249
1.985
1.863
72
20.54
ROIC%
19.01
16.75
13.99
15.36
13.26
11.57
13.44
10.65
8.66
10.48
17.44
10.65
13.35
27
2.92
Return on equity%
0.40
2.14
2.55
1.38
0.74
0.40
2.87
0.63
1.98
1.88
29.18
1.88
1.63
6
16.96
Return on assets%
3.15
1.61
2.36
1.18
1.12
3.65
3.21
3.10
4.79
4.06
20.91
3.65
3.12
56
3.96
EPSNT$
28.61
33.78
37.93
39.62
47.79
57.50
60.94
70.15
81.74
90.25
4.29
13.56%
12.15%
—
17.82
EPS growth%
3.27
2.05
0.40
0.40
0.40
0.40
1.77
3.54
2.33
4.74
18.84
2.33
1.91
17
11.91
Bookvalue per shNT$
13.14
13.57
12.98
12.39
14.11
13.33
12.81
12.18
12.41
12.79
14.99
(1.94%)
(0.13%)
—
17.93
FCF per shareNT$
13.11
12.07
11.87
11.37
12.08
10.53
10.69
9.72
9.04
9.74
15.38
(4.21%)
(2.60%)
—
12.53
Dividend per shNT$
19.72
22.31
23.18
25.22
27.64
29.90
33.51
38.71
41.99
48.39
18.46
11.85%
9.20%
—
23.93
Div yield (avg)%
13.29
12.58
10.66
10.60
13.34
16.17
14.05
11.54
9.00
7.74
24.79
11.54
12.06
13
9.79
Payout ratio%
19.57
19.51
19.92
19.16
19.99
19.52
21.24
18.85
21.15
23.65
12.85
21.15
19.75
8
63.66
Shares (diluted)M
103.1
115.7
121.5
131.1
133.4
149.8
143.4
165.1
173.6
163.6
63.18
4.17%
6.34%
22
3.79
Buyback yield%
26.96
25.95
28.35
29.33
31.25
30.28
29.73
31.30
28.48
26.80
21.91
29.73
28.90
75
0.128
D/E ratiox
2.185
2.415
2.891
2.901
2.988
3.564
4.142
4.436
4.687
5.318
1.781
4.436
3.276
57
0.843
Enterprise valueNT$B
1.000
1.162
1.182
1.309
1.484
1.495
1.465
1.604
1.554
1.665
0.780
2.33%
5.53%
72
0.206
LT debtNT$B
1.231
1.149
1.071
1.222
1.341
1.335
1.278
1.245
1.406
1.409
0.910
0.99%
2.33%
85
Cost of revenue
0.67%
1.00×
Operating expenses
0.83%
1.02×
Cash and investments
17.77%
Property and equipment
16.69%
Spread over hurdle
13.76%