0.188
RevenueNT$B
2.196
2.362
2.489
2.634
2.829
2.986
3.264
3.417
3.729
4.075
0.204
7.57%
7.24%
79
28.05
Revenue growth%
8.25
10.41
7.63
8.01
8.91
9.39
8.40
9.07
10.83
9.22
9.81
9.22
8.99
51
11.96
Gross margin%
16.89
18.11
19.40
16.75
18.11
17.74
17.41
19.55
18.03
16.72
26.44
17.74
17.88
49
27.98
Operating margin%
13.64
14.22
17.03
19.13
18.94
19.02
21.37
23.52
26.30
28.59
6.75
23.52
19.08
48
24.73
Net margin%
21.11
20.41
22.06
20.78
21.72
23.74
22.85
19.85
18.04
15.79
7.99
19.85
20.94
94
15.32
P/E ratio (avg)x
16.50
16.64
18.25
17.59
19.62
21.52
22.42
25.55
26.20
27.73
23.71
25.55
20.57
57
18.88
EV/EBITx
28.46
29.13
28.61
27.70
27.60
32.67
35.78
42.56
45.17
49.34
22.52
42.56
30.90
17
18.92
FCF yield (avg)%
12.95
13.21
12.16
11.21
11.69
13.05
12.41
13.74
11.76
9.97
11.12
12.41
12.28
54
17.82
FCF margin%
0.40
0.40
0.40
1.80
4.39
5.93
5.25
3.06
3.76
3.11
10.51
3.76
3.08
20
1.052
FCF / Net incomex
1.448
1.278
1.127
1.019
0.890
0.967
0.953
0.949
1.000
1.016
1.346
0.967
1.008
68
7.24
ROIC%
18.94
16.15
14.08
13.49
13.84
13.52
13.04
13.45
11.76
12.76
12.19
13.04
13.51
37
15.79
Return on equity%
33.79
31.10
33.35
31.65
33.00
31.03
28.52
29.68
30.01
31.10
9.39
30.01
31.10
58
28.95
Return on assets%
19.53
21.32
22.03
20.49
18.02
15.77
13.16
14.23
16.42
18.08
11.02
15.77
18.05
69
6.45
EPSNT$
5.37
5.60
5.46
5.38
5.78
6.55
6.63
6.05
6.14
5.95
7.08
0.59%
0.72%
—
20.74
EPS growth%
2.31
4.17
5.59
5.36
6.00
5.83
5.99
5.65
6.95
5.45
16.86
5.83
5.62
78
2.84
Bookvalue per shNT$
10.21
11.58
13.32
13.83
15.10
16.17
16.97
17.02
17.11
18.62
6.28
4.28%
6.62%
—
7.90
FCF per shareNT$
4.83
4.92
5.38
6.01
6.00
5.65
5.35
5.18
5.54
5.29
5.78
(2.50%)
0.10%
—
4.64
Dividend per shNT$
5.17
5.11
5.72
6.63
7.34
7.57
8.30
8.20
8.72
9.63
8.52
5.57%
7.79%
—
23.13
Div yield (avg)%
23.39
24.52
27.09
29.16
29.25
28.08
28.22
26.33
26.96
25.52
16.42
26.96
27.03
35
9.47
Payout ratio%
21.20
19.88
19.51
19.39
19.09
17.85
20.38
22.79
25.72
28.29
24.74
22.79
20.13
86
460.5
Shares (diluted)M
441.0
428.7
479.3
517.8
589.5
565.6
589.2
690.8
667.0
768.0
481.5
5.43%
6.19%
13
18.61
Buyback yield%
15.43
14.88
16.00
16.79
17.19
18.95
17.19
15.96
18.62
20.64
14.94
18.62
16.99
39
0.561
D/E ratiox
0.674
0.690
0.605
0.612
0.518
0.451
0.484
0.493
0.419
0.383
0.393
0.451
0.505
68
2.114
Enterprise valueNT$B
1.965
1.926
2.177
2.262
2.585
2.875
2.698
2.808
2.940
2.919
2.494
2.46%
4.69%
66
4.057
LT debtNT$B
2.450
2.716
2.788
2.654
2.825
3.151
3.165
3.331
3.161
3.523
0.518
4.52%
2.86%
31
Cost of revenue
7.24%
1.00×
Operating expenses
6.52%
0.94×
Cash and investments
15.20%
Spread over hurdle
26.02%