0.510
RevenueNT$B
0.526
0.567
0.613
0.674
0.736
0.807
0.874
0.930
0.991
1.079
0.551
7.96%
8.36%
36
24.05
Revenue growth%
8.12
8.46
5.47
4.09
6.05
3.68
1.52
3.82
1.77
2.82
7.04
2.82
3.95
47
11.89
Gross margin%
18.31
17.72
19.23
21.14
21.78
24.43
23.55
24.39
24.05
26.54
10.78
24.39
22.66
53
7.90
Operating margin%
13.71
11.88
9.26
11.86
13.20
11.80
10.43
10.11
12.35
11.60
13.42
11.60
11.83
70
27.98
Net margin%
24.01
22.24
22.21
22.60
25.21
24.05
25.37
25.07
28.00
29.08
25.62
25.37
24.56
43
9.562
P/E ratio (avg)x
38.83
39.32
38.97
40.48
45.09
44.48
48.63
53.25
58.65
54.91
10.29
53.25
44.79
83
32.27
EV/EBITx
29.12
33.78
35.02
35.24
41.07
43.36
42.27
41.82
46.55
48.60
29.36
43.36
41.44
20
3.96
FCF yield (avg)%
21.64
23.43
23.93
22.63
21.13
23.04
23.94
25.49
25.03
22.04
22.64
23.94
23.23
7
12.48
FCF margin%
20.94
18.87
18.42
17.39
15.16
13.19
10.94
8.39
5.42
4.56
9.59
8.39
14.18
23
0.365
FCF / Net incomex
1.347
1.484
1.798
1.896
2.299
2.416
2.437
2.564
2.604
2.940
0.453
2.564
2.357
65
21.25
ROIC%
5.79
3.05
6.04
7.88
5.07
3.52
1.96
4.44
3.38
4.11
22.96
3.52
4.27
25
17.49
Return on equity%
6.71
8.58
11.33
12.14
13.50
10.53
9.79
6.96
4.32
5.52
6.63
6.96
9.19
42
14.00
Return on assets%
7.96
8.93
11.45
14.40
13.83
15.13
13.42
13.79
11.96
12.95
4.11
13.42
13.18
79
5.86
EPSNT$
8.10
9.35
8.85
9.49
11.09
11.81
13.02
12.34
11.78
12.31
6.34
2.12%
3.98%
—
7.68
EPS growth%
0.40
1.40
0.40
0.40
0.40
1.24
3.90
6.68
5.12
2.26
9.52
3.90
1.32
65
6.11
Bookvalue per shNT$
13.43
14.00
15.85
16.66
18.22
20.62
22.51
23.86
25.91
25.27
6.24
6.76%
6.89%
—
1.30
FCF per shareNT$
9.28
9.66
9.77
9.26
9.15
10.19
10.27
11.09
10.54
11.63
7.84
4.91%
1.53%
—
6.52
Dividend per shNT$
2.66
2.39
2.41
2.59
2.64
2.53
2.38
2.41
2.18
2.05
1.95
(4.96%)
(2.84%)
—
9.48
Div yield (avg)%
22.21
19.60
20.49
19.01
18.41
19.56
20.66
22.85
20.80
22.74
14.29
20.80
20.57
26
2.20
Payout ratio%
33.37
35.08
33.44
30.57
32.18
30.25
32.28
30.00
32.31
31.26
10.13
31.26
32.23
44
33.08
Shares (diluted)M
24.73
27.66
24.98
28.17
28.75
29.54
30.16
26.94
29.71
28.98
33.00
0.16%
1.06%
87
6.34
Buyback yield%
19.79
20.96
22.87
22.71
24.81
26.24
24.70
24.14
22.85
20.32
10.34
24.14
22.86
71
0.663
D/E ratiox
1.350
1.402
1.247
1.087
1.015
1.052
1.046
0.943
0.959
0.896
1.067
0.959
1.049
58
0.374
Enterprise valueNT$B
0.600
0.689
0.735
0.841
0.992
1.024
0.995
1.018
1.065
1.219
0.714
4.19%
8.71%
18
636.1
LT debtNT$M
308.9
351.5
369.0
347.2
394.2
364.1
407.8
408.3
444.0
416.2
216.8
1.09%
3.90%
17
Cost of revenue
8.36%
1.00×
Operating expenses
7.98%
0.97×
Goodwill & intangibles
18.31%