2.744
RevenueNT$B
3.185
3.250
3.331
3.357
3.375
3.417
3.371
3.442
3.537
3.520
2.959
0.85%
1.02%
7
13.52
Revenue growth%
27.77
28.23
25.32
23.21
24.29
21.40
19.68
16.91
15.55
18.47
29.53
18.47
22.31
10
13.99
Gross margin%
26.25
23.66
25.70
25.85
23.99
24.23
25.82
27.70
28.11
29.30
11.63
27.70
25.83
92
12.69
Operating margin%
16.93
16.56
17.41
15.38
14.39
12.89
10.51
8.11
11.10
11.26
2.32
11.10
13.64
86
24.01
Net margin%
13.52
13.74
11.78
9.12
7.59
7.41
8.77
6.34
6.96
4.37
22.84
6.96
8.18
87
33.44
P/E ratio (avg)x
27.69
26.33
24.50
24.45
26.02
24.93
23.93
24.19
23.15
25.48
12.01
24.19
24.71
57
35.29
EV/EBITx
29.03
33.93
34.29
39.63
44.21
44.23
43.68
48.05
55.62
62.99
24.46
48.05
43.94
79
19.88
FCF yield (avg)%
27.72
27.98
30.19
27.77
25.01
25.76
24.29
21.97
19.32
20.32
20.60
21.97
25.39
81
22.31
FCF margin%
25.30
27.03
25.71
28.40
27.95
30.52
28.42
28.52
29.81
31.64
4.32
29.81
28.41
5
0.396
FCF / Net incomex
1.441
1.341
1.384
1.366
1.349
1.280
1.253
1.230
1.320
1.441
0.157
1.280
1.345
58
10.27
ROIC%
9.53
12.47
12.71
11.19
9.85
12.43
10.16
8.39
11.33
12.47
7.76
11.33
11.26
6
3.09
Return on equity%
12.49
15.02
15.23
13.27
10.70
8.13
5.48
5.58
6.89
5.14
17.63
5.58
9.42
68
26.74
Return on assets%
28.48
25.51
22.97
22.42
25.17
24.41
23.50
26.27
27.61
29.78
16.08
26.27
25.34
84
5.91
EPSNT$
3.15
3.34
3.23
3.63
3.50
3.78
4.21
4.30
4.33
4.59
6.16
5.58%
5.58%
—
24.81
EPS growth%
1.36
3.53
6.25
5.75
5.98
7.84
8.61
7.98
5.11
6.73
18.88
7.84
6.11
60
2.50
Bookvalue per shNT$
1.24
1.30
1.50
1.55
1.64
1.70
1.65
1.65
1.83
1.71
0.98
0.88%
3.66%
—
3.31
FCF per shareNT$
1.17
1.08
1.03
1.07
1.08
1.01
0.92
0.89
0.81
0.75
6.64
(6.94%)
(4.69%)
—
5.73
Dividend per shNT$
3.31
3.03
3.30
3.26
3.26
3.33
3.34
3.09
2.97
2.80
5.96
(2.95%)
(2.19%)
—
4.05
Div yield (avg)%
6.64
7.26
10.03
11.84
10.08
10.12
10.38
8.01
5.64
4.49
26.65
8.01
9.02
85
26.30
Payout ratio%
11.59
14.36
13.21
15.22
14.47
13.43
10.97
8.08
5.18
2.75
9.40
8.08
12.40
24
252.1
Shares (diluted)M
231.2
236.5
213.1
189.3
190.8
193.0
187.7
198.5
185.0
192.1
249.0
0.13%
(3.23%)
62
6.78
Buyback yield%
25.03
23.50
26.02
28.22
26.81
24.91
22.37
24.04
21.13
22.38
16.90
22.38
24.48
84
0.302
D/E ratiox
0.774
0.900
0.956
1.013
1.148
1.331
1.508
1.499
1.434
1.334
0.265
1.434
1.240
10
1.147
Enterprise valueNT$B
1.193
1.186
1.309
1.342
1.474
1.665
1.846
2.031
2.186
2.415
2.848
10.37%
9.05%
70
1,958
LT debtNT$M
195.0
209.3
182.4
157.9
155.8
167.5
168.5
167.7
180.6
158.7
993.7
0.36%
(2.75%)
22
Cost of revenue
1.09%
1.01×
Operating expenses
0.55%
0.95×
Property and equipment
18.94%
Spread over hurdle
10.60%