0.775
RevenueNT$B
2.183
2.227
2.220
2.266
2.319
2.369
2.424
2.472
2.480
2.480
0.794
1.35%
1.18%
33
27.02
Revenue growth%
18.68
19.59
17.93
17.78
18.59
18.13
18.82
18.99
20.49
22.68
14.77
18.99
18.75
65
24.07
Gross margin%
19.19
18.32
21.09
24.01
25.53
24.51
25.58
22.71
24.37
27.26
12.94
24.51
24.19
69
20.04
Operating margin%
20.09
20.04
20.70
19.41
18.10
16.33
16.94
14.81
17.22
19.82
9.12
16.94
18.75
17
28.11
Net margin%
32.51
34.81
37.76
40.70
38.45
40.34
37.38
35.94
36.57
37.72
10.72
37.38
37.55
89
13.51
P/E ratio (avg)x
7.093
6.768
7.623
7.483
8.033
9.236
8.888
9.846
9.742
10.97
12.77
9.742
8.460
73
28.39
EV/EBITx
30.76
33.87
34.04
31.23
28.71
28.73
27.10
26.91
24.41
24.62
22.01
26.91
28.72
5
9.16
FCF yield (avg)%
21.34
19.34
17.03
14.30
16.23
15.05
17.43
15.73
15.54
17.77
18.56
15.73
16.63
92
8.04
FCF margin%
23.47
25.80
25.05
24.24
24.97
24.85
27.66
25.87
26.92
26.42
25.60
26.42
25.43
18
1.054
FCF / Net incomex
1.462
1.471
1.443
1.666
1.759
2.035
2.182
2.513
2.753
3.044
0.885
2.513
1.897
37
26.01
ROIC%
19.39
18.82
16.38
14.11
12.02
14.68
14.56
17.30
17.45
16.20
11.98
16.20
16.29
7
18.79
Return on equity%
26.69
26.94
26.38
28.89
30.63
30.57
28.48
31.45
29.69
27.02
6.38
29.69
28.69
55
20.01
Return on assets%
21.69
24.00
26.86
26.60
27.97
30.79
32.63
32.46
34.88
33.59
9.71
32.63
29.38
22
5.13
EPSNT$
5.47
5.18
5.42
5.00
4.88
4.92
4.95
5.33
5.12
5.01
5.48
0.53%
(1.31%)
—
18.08
EPS growth%
19.29
16.99
14.09
16.36
18.59
19.58
17.49
20.42
23.06
25.07
3.37
20.42
18.94
78
3.81
Bookvalue per shNT$
8.80
8.27
8.15
7.84
7.69
8.83
8.43
8.50
8.64
9.68
10.48
4.71%
1.95%
—
5.09
FCF per shareNT$
33.42
39.13
41.42
40.52
46.82
46.76
48.72
55.39
54.56
63.32
4.82
6.22%
7.61%
—
8.58
Dividend per shNT$
18.80
19.53
20.91
21.07
22.29
22.86
21.95
19.83
18.55
20.16
11.64
(1.99%)
1.65%
—
14.41
Div yield (avg)%
20.61
20.02
22.37
21.10
21.84
21.90
19.01
21.39
22.60
22.43
6.97
21.90
21.61
60
12.55
Payout ratio%
14.09
13.25
15.71
14.55
12.44
12.13
13.48
12.06
9.09
6.49
17.32
12.06
12.85
22
44.14
Shares (diluted)M
39.38
42.92
43.12
47.44
46.59
44.75
42.76
41.63
41.37
39.33
44.30
(3.33%)
(0.89%)
31
16.60
Buyback yield%
19.44
18.95
20.42
17.79
20.77
23.00
23.24
24.01
25.03
24.88
26.30
24.01
21.89
15
1.516
D/E ratiox
0.411
0.393
0.422
0.409
0.376
0.322
0.287
0.259
0.262
0.223
0.908
0.262
0.349
49
1.833
Enterprise valueNT$B
1.709
1.905
2.110
2.134
2.005
2.083
2.122
2.295
2.330
2.284
1.187
2.64%
4.29%
61
0.353
LT debtNT$B
1.385
1.450
1.426
1.614
1.591
1.786
2.136
2.592
3.013
3.536
1.376
17.32%
10.13%
74
Cost of revenue
1.31%
1.01×
Operating expenses
0.77%
0.96×
Goodwill & intangibles
18.75%