27.17
RevenueNT$B
34.31
35.88
37.53
40.08
41.00
42.68
44.17
46.03
48.52
50.76
29.31
4.37%
4.56%
66
18.99
Revenue growth%
7.40
7.42
7.93
8.05
6.76
8.31
7.65
4.69
3.07
1.10
21.12
4.69
7.41
35
4.81
Gross margin%
16.69
13.78
13.27
12.72
12.59
11.52
12.21
9.57
8.00
7.74
29.32
9.57
12.40
21
21.15
Operating margin%
17.32
18.86
19.85
20.06
22.60
23.92
23.81
22.35
21.08
19.27
12.38
22.35
20.57
75
24.95
Net margin%
25.33
23.33
23.44
21.62
22.93
23.13
21.67
19.16
16.21
18.32
13.62
19.16
22.30
9
36.64
P/E ratio (avg)x
42.84
48.20
48.70
52.36
49.19
49.13
45.91
49.86
54.67
56.38
34.74
49.86
49.16
44
28.74
EV/EBITx
33.73
36.22
36.01
39.35
41.37
40.43
43.97
47.78
44.88
51.29
15.18
44.88
40.90
68
9.04
FCF yield (avg)%
24.09
23.97
25.85
28.61
27.89
27.78
30.73
29.53
30.43
32.37
11.83
30.43
28.25
47
21.40
FCF margin%
6.28
3.91
3.69
4.34
5.39
5.83
4.46
6.69
6.60
4.99
4.65
5.83
5.19
63
1.596
FCF / Net incomex
1.925
1.914
2.036
1.940
1.739
1.660
1.733
1.616
1.647
1.577
0.260
1.647
1.736
30
11.47
ROIC%
30.52
30.94
30.40
29.47
29.03
26.18
29.03
29.04
28.74
30.83
8.10
29.03
29.26
38
4.86
Return on equity%
25.93
28.20
29.60
27.03
25.91
23.97
26.85
27.12
29.95
31.81
9.69
27.12
27.07
21
28.69
Return on assets%
16.81
18.52
18.40
17.46
20.40
17.75
20.22
18.10
15.15
15.66
22.23
17.75
17.93
74
36.98
EPSNT$
22.38
24.15
24.59
25.87
22.39
22.98
22.12
20.95
22.46
24.47
39.02
1.79%
0.94%
—
23.81
EPS growth%
15.68
17.46
18.34
20.70
20.88
23.54
22.88
21.34
21.21
18.95
12.92
21.34
20.79
21
18.07
Bookvalue per shNT$
30.00
29.97
29.65
30.91
27.90
29.76
32.94
31.53
29.04
30.14
24.68
1.56%
0.91%
—
20.03
FCF per shareNT$
50.51
54.95
51.56
50.15
48.77
47.38
48.69
52.50
61.02
62.76
29.14
5.17%
1.86%
—
13.96
Dividend per shNT$
19.38
19.91
18.33
20.60
19.81
19.92
19.16
17.96
20.28
20.93
32.21
1.11%
1.29%
—
21.20
Div yield (avg)%
12.39
13.64
15.56
13.05
13.38
14.50
13.96
13.53
15.47
16.10
8.79
14.50
13.80
14
16.64
Payout ratio%
28.82
26.54
28.45
29.74
27.17
29.56
27.54
26.07
26.86
25.11
22.27
26.86
27.35
87
285.8
Shares (diluted)M
323.1
320.0
338.7
330.4
359.9
361.4
402.9
405.5
411.1
441.5
285.0
4.17%
4.31%
17
16.78
Buyback yield%
3.83
5.01
7.83
7.52
7.47
8.71
6.10
7.50
9.82
8.07
5.21
8.07
7.51
86
1.250
D/E ratiox
1.399
1.269
1.161
1.044
1.083
1.050
0.939
0.996
0.879
0.942
0.927
0.942
1.047
48
15.60
Enterprise valueNT$B
39.05
43.88
45.50
50.36
50.47
55.98
57.44
67.43
81.03
86.25
25.44
11.31%
9.60%
61
6.324
LT debtNT$B
9.613
10.31
9.696
10.92
12.17
13.61
13.14
13.01
13.76
12.23
17.83
0.10%
2.43%
78
Cost of revenue
4.40%
0.99×
Operating expenses
4.25%
0.97×
Cash and investments
20.29%
Spread over hurdle
17.25%