4.152
RevenueNT$B
4.301
4.439
4.549
4.591
4.694
4.823
4.942
5.009
4.991
5.121
4.622
1.76%
2.17%
10
20.86
Revenue growth%
11.61
9.00
11.65
12.26
9.55
8.56
10.34
12.95
14.80
14.00
22.32
12.95
11.63
40
29.72
Gross margin%
24.06
27.00
25.50
28.08
25.17
24.32
24.56
22.84
20.28
21.45
29.96
22.84
24.44
67
18.56
Operating margin%
23.66
25.68
24.80
23.80
21.55
23.02
22.03
22.22
22.78
23.26
21.64
22.78
23.14
84
9.49
Net margin%
0.40
0.40
1.15
0.40
0.40
3.06
3.72
3.39
4.16
2.17
14.97
3.39
1.66
53
17.05
P/E ratio (avg)x
22.94
25.92
29.39
32.73
33.29
35.10
41.35
48.62
48.53
49.48
20.32
48.53
34.19
58
20.09
EV/EBITx
39.63
44.11
52.62
54.09
60.42
61.57
66.76
77.87
79.97
77.91
31.97
77.87
60.99
35
21.60
FCF yield (avg)%
7.35
6.58
4.93
6.09
6.35
4.01
4.71
6.48
4.59
4.56
18.22
4.59
5.51
79
19.39
FCF margin%
3.45
5.05
5.25
5.58
2.89
4.97
6.15
4.48
2.88
4.31
18.09
4.48
4.73
11
1.141
FCF / Net incomex
1.099
1.187
1.422
1.721
1.697
1.722
2.045
2.398
2.754
3.164
0.138
2.398
1.722
31
18.10
ROIC%
20.81
19.10
18.22
18.19
20.36
20.00
19.83
22.25
21.29
22.84
13.27
21.29
20.18
8
18.28
Return on equity%
15.42
17.48
20.27
20.73
19.58
18.06
16.29
14.42
13.57
13.85
8.36
14.42
16.88
18
28.33
Return on assets%
18.41
15.70
13.06
14.49
13.13
13.11
12.19
14.57
14.82
15.78
2.66
14.57
14.53
65
0.78
EPSNT$
1.15
1.17
1.24
1.07
0.99
0.91
0.80
0.78
0.72
0.64
0.81
(8.47%)
(6.09%)
—
4.32
EPS growth%
26.49
25.71
27.78
25.21
27.18
24.21
25.78
23.02
24.17
26.03
29.65
24.21
25.74
86
0.55
Bookvalue per shNT$
1.59
1.77
1.89
1.94
1.78
1.88
1.83
1.92
2.10
1.90
1.48
1.31%
1.97%
—
3.49
FCF per shareNT$
3.32
3.80
4.46
4.66
4.68
5.00
4.98
4.93
4.85
5.79
3.48
4.36%
6.41%
—
3.07
Dividend per shNT$
4.51
4.86
5.41
6.16
6.15
6.14
6.52
6.48
7.31
7.07
1.22
2.81%
4.75%
—
13.93
Div yield (avg)%
17.88
14.97
13.75
16.47
19.02
20.04
18.87
16.71
15.09
16.69
19.35
16.71
16.70
29
10.61
Payout ratio%
16.21
16.68
16.62
16.94
16.79
15.53
17.76
16.21
16.01
18.02
29.66
16.21
16.65
37
401.3
Shares (diluted)M
468.3
502.7
583.1
582.0
632.6
679.6
788.1
790.9
834.9
835.9
401.7
5.73%
5.40%
17
18.70
Buyback yield%
27.61
25.68
25.49
27.44
29.50
29.14
31.02
29.36
26.66
24.05
10.97
29.14
27.53
79
0.430
D/E ratiox
0.250
0.241
0.258
0.225
0.228
0.199
0.216
0.226
0.240
0.206
1.471
0.216
0.227
32
2.438
Enterprise valueNT$B
3.016
3.311
3.620
3.470
3.690
3.379
3.252
3.036
3.231
2.907
1.973
(4.66%)
(1.21%)
7
4.606
LT debtNT$B
3.941
3.535
3.268
3.479
3.476
3.688
3.958
3.597
3.262
3.348
4.199
(0.74%)
(1.50%)
37
Cost of revenue
2.01%
0.98×
Operating expenses
2.66%
1.05×
Property and equipment
19.41%
Spread over hurdle
23.05%