1.224
RevenueNT$B
2.797
2.846
2.923
3.044
3.131
3.303
3.343
3.502
3.613
3.804
1.283
3.97%
3.52%
75
17.27
Revenue growth%
22.56
24.10
24.43
22.18
25.12
27.17
26.10
27.79
25.50
26.52
11.49
26.52
25.31
62
5.17
Gross margin%
20.56
22.44
20.27
20.03
18.76
21.32
20.38
17.87
18.28
16.91
10.96
18.28
20.15
49
17.31
Operating margin%
22.68
24.23
22.23
22.73
24.12
26.44
26.99
27.69
26.88
28.73
27.43
26.99
25.34
14
20.97
Net margin%
12.98
12.03
9.89
10.93
12.77
9.98
10.79
8.68
7.32
5.98
13.29
8.68
10.38
35
7.559
P/E ratio (avg)x
31.88
32.32
34.69
31.17
30.41
27.89
25.15
28.14
28.99
30.47
20.64
28.14
30.44
33
25.56
EV/EBITx
36.00
36.36
33.63
33.48
36.12
32.27
31.78
31.75
29.35
29.29
8.051
31.75
32.87
54
14.80
FCF yield (avg)%
33.37
35.54
33.02
35.90
33.34
30.94
31.45
31.83
32.98
33.99
11.75
31.83
33.18
29
22.02
FCF margin%
23.46
25.59
26.65
27.79
28.37
28.50
30.21
32.49
30.84
31.26
9.97
30.84
28.44
12
1.723
FCF / Net incomex
0.624
0.652
0.678
0.775
0.838
0.860
0.862
1.040
1.101
1.069
1.160
1.040
0.849
23
23.87
ROIC%
27.54
25.58
25.10
25.07
25.10
23.89
25.30
22.81
23.37
25.03
27.82
23.89
25.09
72
10.76
Return on equity%
6.90
6.58
7.02
6.77
5.47
4.56
3.47
4.74
2.55
4.29
16.40
4.29
5.11
6
19.40
Return on assets%
23.25
23.33
22.01
21.53
23.82
22.86
21.28
18.83
16.48
16.19
23.69
18.83
21.77
29
0.64
EPSNT$
1.37
1.43
1.34
1.30
1.38
1.38
1.30
1.21
1.19
1.15
0.68
(3.55%)
(0.79%)
—
17.05
EPS growth%
21.60
19.24
20.17
19.95
18.35
16.20
16.46
15.50
17.09
15.53
11.67
16.20
17.72
8
0.52
Bookvalue per shNT$
1.46
1.39
1.41
1.59
1.78
1.99
1.84
2.09
2.26
2.51
2.10
7.12%
5.45%
—
0.56
FCF per shareNT$
2.31
2.18
2.52
2.56
2.42
2.36
2.70
2.57
3.01
3.26
1.70
6.13%
3.34%
—
0.93
Dividend per shNT$
0.67
0.66
0.63
0.63
0.65
0.59
0.60
0.54
0.46
0.46
1.77
(6.67%)
(2.91%)
—
18.92
Div yield (avg)%
10.34
11.34
13.49
11.78
13.04
15.90
13.01
13.01
10.60
8.44
11.66
13.01
12.39
34
9.76
Payout ratio%
9.02
7.84
9.20
9.14
8.12
5.24
3.11
4.94
5.92
8.55
22.11
5.24
7.98
74
0.647
Shares (diluted)B
0.902
1.048
1.008
1.092
1.085
1.221
1.312
1.455
1.685
1.962
0.642
12.59%
8.33%
7
7.89
Buyback yield%
11.77
13.94
15.19
13.07
14.94
15.15
16.70
15.69
16.37
13.65
6.25
15.69
15.04
48
0.566
D/E ratiox
0.975
1.037
1.005
1.038
1.136
1.067
1.250
1.352
1.449
1.448
1.445
1.352
1.101
41
4.250
Enterprise valueNT$B
3.603
3.766
3.962
3.610
3.759
3.636
3.771
3.492
3.650
3.695
3.232
(0.34%)
(0.49%)
74
4.195
LT debtNT$B
1.616
1.420
1.406
1.465
1.320
1.329
1.409
1.198
1.299
1.398
1.374
1.17%
(2.41%)
15
Cost of revenue
3.55%
1.00×
Operating expenses
3.19%
0.97×
Cash and investments
18.53%
Property and equipment
17.53%