1.270
RevenueNT$B
1.034
1.098
1.149
1.218
1.292
1.333
1.422
1.512
1.550
1.586
1.347
4.18%
4.94%
75
9.38
Revenue growth%
11.56
11.84
11.44
12.74
14.15
16.02
15.90
14.46
15.14
13.84
11.35
15.14
13.99
32
18.61
Gross margin%
14.10
14.64
15.92
15.62
16.23
16.28
18.71
19.69
20.63
22.93
9.14
19.69
16.25
83
9.62
Operating margin%
29.91
29.75
26.84
29.06
26.26
25.03
25.83
28.11
28.39
25.97
15.76
25.97
27.47
65
28.04
Net margin%
6.89
6.74
3.90
3.13
3.87
2.81
1.24
0.40
0.40
0.40
24.76
0.40
2.97
79
37.39
P/E ratio (avg)x
8.608
8.701
9.122
8.449
7.974
8.781
8.555
8.809
9.591
9.539
35.35
8.809
8.741
72
36.08
EV/EBITx
36.82
34.76
31.17
32.54
34.64
35.91
33.54
30.02
31.88
33.89
20.18
33.54
33.72
63
18.76
FCF yield (avg)%
10.55
11.95
11.83
14.74
17.21
18.36
18.47
19.42
21.06
19.28
20.32
19.28
17.78
7
14.50
FCF margin%
21.67
23.72
21.71
21.07
18.67
19.17
16.70
19.07
21.78
19.65
5.01
19.17
20.36
24
0.466
FCF / Net incomex
1.446
1.274
1.287
1.267
1.105
1.193
1.224
1.051
0.993
0.849
1.114
1.051
1.208
84
22.64
ROIC%
13.22
12.93
13.38
11.78
14.76
12.94
15.66
16.96
16.95
18.89
16.09
16.95
14.07
73
15.44
Return on equity%
18.97
16.28
18.32
18.95
18.41
18.01
19.55
17.80
16.31
17.85
6.33
17.85
18.16
46
21.25
Return on assets%
10.70
10.13
12.38
9.55
11.44
9.51
9.44
9.22
10.15
9.06
12.46
9.44
9.84
86
1.32
EPSNT$
3.19
3.36
3.68
4.25
4.34
4.60
4.71
4.54
4.37
4.12
1.44
(1.03%)
2.07%
—
20.81
EPS growth%
23.45
25.77
25.67
24.14
26.72
27.96
29.19
28.82
31.73
32.97
7.72
29.19
27.34
5
2.61
Bookvalue per shNT$
3.87
3.65
3.45
3.63
3.85
4.27
4.83
4.93
4.70
5.03
0.65
5.51%
4.32%
—
2.97
FCF per shareNT$
4.66
4.73
5.10
5.54
6.37
6.92
7.39
8.55
9.30
10.54
0.82
10.60%
9.67%
—
3.17
Dividend per shNT$
3.47
3.33
3.66
4.14
4.48
4.24
4.01
3.75
4.26
4.85
0.79
1.61%
4.85%
—
8.32
Div yield (avg)%
13.44
16.26
16.79
17.54
17.16
14.24
17.14
15.46
13.26
14.41
2.26
14.41
15.86
23
26.09
Payout ratio%
9.89
11.16
11.97
14.13
14.66
13.09
11.18
11.97
9.11
8.73
27.63
11.18
11.58
58
324.7
Shares (diluted)M
367.2
388.8
433.3
451.7
509.3
541.5
579.2
634.4
578.3
566.1
324.4
2.14%
5.76%
47
7.50
Buyback yield%
10.15
12.73
13.11
11.37
13.02
13.03
13.77
12.53
11.04
13.28
21.46
13.03
12.88
93
1.167
D/E ratiox
1.327
1.372
1.227
1.204
1.317
1.335
1.219
1.162
1.079
0.941
0.101
1.162
1.223
86
0.058
Enterprise valueNT$B
0.800
0.874
0.805
0.790
0.796
0.735
0.659
0.671
0.656
0.585
1.201
(5.99%)
(3.92%)
71
1.177
LT debtNT$B
0.838
0.982
1.143
1.263
1.458
1.452
1.523
1.482
1.627
1.595
0.938
1.81%
6.32%
65
Cost of revenue
4.94%
1.00×
Operating expenses
4.82%
0.99×
Cash and investments
17.14%
Goodwill & intangibles
16.17%
Spread over hurdle
26.26%