0.885
RevenueNT$B
1.380
1.414
1.450
1.466
1.477
1.473
1.445
1.474
1.493
1.478
0.980
0.02%
0.89%
43
8.57
Revenue growth%
19.97
17.74
16.25
13.61
14.16
12.71
12.15
12.67
13.98
15.24
23.44
12.71
14.07
20
16.60
Gross margin%
7.08
8.39
9.32
9.87
6.94
6.80
7.53
6.62
7.92
9.74
6.01
7.53
7.73
72
15.78
Operating margin%
28.88
29.09
27.49
28.12
30.88
30.82
33.79
34.09
31.38
32.68
16.55
32.68
30.85
34
19.34
Net margin%
21.29
19.54
20.33
21.28
23.02
20.13
17.15
17.77
18.28
20.74
4.25
18.28
20.23
24
22.53
P/E ratio (avg)x
10.11
10.56
10.99
9.557
9.121
8.413
8.872
7.721
6.864
6.099
9.655
7.721
8.996
62
29.96
EV/EBITx
24.17
27.14
27.00
28.00
29.42
28.38
32.34
31.47
28.94
31.00
26.57
31.00
28.66
69
8.82
FCF yield (avg)%
5.95
6.34
6.74
7.16
6.57
6.87
8.77
7.08
4.08
5.54
12.99
6.87
6.66
82
23.74
FCF margin%
20.92
20.72
18.84
19.38
22.03
20.92
23.58
22.65
22.16
23.80
29.09
22.65
21.48
85
1.099
FCF / Net incomex
2.225
2.302
2.469
2.410
2.797
3.358
3.368
3.639
3.569
3.882
1.379
3.569
3.078
74
25.20
ROIC%
15.10
12.75
11.14
9.88
11.79
10.20
7.50
5.59
8.50
10.25
7.51
8.50
10.23
7
16.65
Return on equity%
20.77
19.13
20.77
19.13
20.50
20.19
18.75
18.25
17.09
18.69
12.19
18.69
19.13
45
11.51
Return on assets%
24.49
26.25
26.79
27.38
24.63
26.05
23.59
21.41
20.12
20.25
24.16
21.41
24.56
24
8.71
EPSNT$
11.95
12.01
13.57
15.04
16.23
15.63
16.73
19.55
21.21
24.04
9.26
8.17%
8.40%
—
18.27
EPS growth%
26.85
24.20
21.58
21.07
21.01
18.88
16.39
16.92
14.62
15.16
5.16
16.39
19.94
85
5.44
Bookvalue per shNT$
1.48
1.49
1.33
1.32
1.13
1.00
1.08
1.07
1.03
0.92
10.09
(4.18%)
(4.64%)
—
11.32
FCF per shareNT$
7.60
7.23
6.98
7.99
9.37
9.87
10.96
10.50
12.05
11.55
10.73
4.26%
5.73%
—
11.79
Dividend per shNT$
12.42
11.91
12.44
11.79
13.56
12.88
13.80
14.75
16.69
17.07
12.40
4.72%
3.43%
—
6.93
Div yield (avg)%
11.12
13.33
13.92
11.27
10.83
9.89
10.67
9.80
8.09
5.37
25.50
9.80
10.75
18
3.37
Payout ratio%
4.36
3.45
2.35
5.32
4.19
1.54
4.19
5.12
6.81
7.11
2.04
5.12
4.28
17
49.82
Shares (diluted)M
56.71
55.18
53.84
59.95
60.68
65.41
71.50
70.80
76.36
75.06
50.42
4.34%
3.82%
26
27.31
Buyback yield%
15.67
16.06
18.84
16.34
17.10
18.93
16.37
17.46
16.28
15.91
29.64
16.37
16.35
63
1.767
D/E ratiox
1.285
1.206
1.339
1.492
1.399
1.530
1.535
1.420
1.327
1.442
1.616
1.442
1.409
66
0.705
Enterprise valueNT$B
2.324
2.750
3.142
3.285
3.159
3.470
3.640
3.622
3.769
3.940
0.546
4.52%
6.63%
68
0.648
LT debtNT$B
0.454
0.419
0.442
0.487
0.480
0.434
0.406
0.383
0.355
0.353
1.503
(5.94%)
(3.11%)
91
Cost of revenue
0.66%
0.98×
Operating expenses
1.41%
1.05×
Goodwill & intangibles
14.72%
Spread over hurdle
(2.02%)