31.65
RevenueNT$B
42.70
45.30
46.89
48.40
50.33
51.67
53.12
55.12
56.64
57.84
34.35
2.82%
3.27%
38
23.54
Revenue growth%
6.21
7.92
9.48
11.49
9.21
10.85
12.01
14.65
13.46
15.90
16.01
13.46
11.17
19
25.80
Gross margin%
14.61
12.27
10.16
12.46
14.40
13.04
15.20
16.34
18.02
18.27
29.32
16.34
14.50
89
21.48
Operating margin%
18.26
15.30
15.53
17.87
17.43
15.63
16.48
18.48
15.77
12.82
13.29
15.77
16.13
44
7.38
Net margin%
29.96
27.98
25.63
25.84
27.36
27.65
25.63
27.00
24.01
21.37
23.82
25.63
26.42
35
7.291
P/E ratio (avg)x
21.50
19.68
20.59
21.76
21.20
21.32
19.51
18.14
17.02
15.58
9.460
18.14
20.13
10
19.89
EV/EBITx
6.171
5.397
5.147
5.636
6.013
5.796
5.740
5.389
5.903
5.735
10.89
5.740
5.737
41
2.34
FCF yield (avg)%
11.64
12.25
13.27
13.43
14.55
13.01
11.51
11.03
11.89
9.21
13.79
11.51
12.07
6
18.40
FCF margin%
5.46
3.88
1.08
0.40
0.40
2.60
0.89
0.83
0.66
3.58
20.38
0.89
0.99
29
0.112
FCF / Net incomex
0.802
0.947
0.986
1.006
0.981
1.112
1.209
1.410
1.531
1.761
1.514
1.410
1.059
86
23.29
ROIC%
13.15
14.31
13.33
16.06
18.72
17.61
15.21
17.19
16.33
17.94
11.13
17.19
16.19
89
28.54
Return on equity%
8.13
6.24
8.30
9.38
7.77
8.24
10.61
12.69
9.99
7.88
20.31
9.99
8.27
46
20.16
Return on assets%
14.50
14.42
15.33
15.13
16.59
16.65
16.09
18.57
20.77
20.52
4.40
18.57
16.34
94
24.22
EPSNT$
53.29
53.93
56.99
62.15
63.94
66.38
68.64
64.47
58.95
59.13
26.14
(1.55%)
0.84%
—
26.08
EPS growth%
9.69
8.04
9.79
8.90
8.81
5.86
7.90
9.91
11.02
8.55
4.98
8.55
8.86
29
52.96
Bookvalue per shNT$
43.95
44.96
51.96
51.88
60.74
67.74
75.87
79.56
89.98
97.62
66.82
9.96%
8.86%
—
14.70
FCF per shareNT$
99.05
115.67
122.16
134.54
155.82
159.00
176.46
173.39
201.49
202.48
43.50
5.38%
9.01%
—
68.42
Dividend per shNT$
86.63
83.67
92.24
107.20
116.78
111.72
121.40
133.91
136.93
133.71
21.51
2.74%
5.43%
—
16.66
Div yield (avg)%
16.12
14.66
14.21
15.20
13.52
16.52
19.35
21.82
23.18
22.59
22.95
21.82
16.32
80
18.37
Payout ratio%
9.54
8.58
9.57
7.87
5.31
3.53
1.25
0.40
2.55
0.99
4.77
1.25
4.42
22
279.4
Shares (diluted)M
361.3
387.4
411.0
411.6
461.5
501.8
530.7
499.2
536.4
522.6
277.5
2.52%
3.05%
13
4.34
Buyback yield%
1.38
3.15
0.57
0.40
0.40
0.40
2.69
2.76
4.17
3.59
27.50
2.76
2.03
31
1.058
D/E ratiox
1.624
1.574
1.682
1.838
1.696
1.709
1.836
1.973
2.065
1.824
1.513
1.836
1.767
47
38.43
Enterprise valueNT$B
34.00
32.82
31.45
27.90
25.20
26.66
27.53
27.26
24.38
24.74
18.48
(0.37%)
(3.45%)
36
12.39
LT debtNT$B
11.97
10.45
9.054
8.483
8.236
8.500
8.218
8.403
8.110
6.882
5.903
(3.53%)
(6.64%)
90
Cost of revenue
3.21%
0.99×
Operating expenses
3.52%
1.02×
Property and equipment
14.69%