1.413
RevenueNT$B
9.002
9.894
10.74
11.83
12.62
13.50
14.72
15.86
17.62
19.00
1.563
8.53%
8.75%
57
23.79
Revenue growth%
27.23
26.21
28.85
26.33
27.04
27.05
26.21
25.78
22.85
24.31
22.85
25.78
26.27
43
27.57
Gross margin%
8.30
5.67
5.39
3.17
2.19
0.68
2.90
1.96
4.65
5.06
15.63
2.90
3.91
18
13.11
Operating margin%
3.88
6.10
6.74
6.69
8.23
9.61
9.39
10.45
8.17
7.91
8.43
9.39
8.04
26
22.39
Net margin%
28.61
26.87
25.56
28.24
30.40
28.53
30.45
29.53
32.08
31.36
19.88
30.45
29.07
72
33.25
P/E ratio (avg)x
50.55
55.06
57.40
58.70
57.97
63.16
69.06
78.39
80.47
77.06
34.88
77.06
60.93
88
31.05
EV/EBITx
15.58
14.58
15.06
16.52
14.74
15.78
15.78
17.32
17.39
16.48
6.296
16.48
15.78
26
27.92
FCF yield (avg)%
4.87
5.01
3.12
1.09
0.40
0.40
2.39
4.97
3.37
3.25
12.68
3.25
3.18
40
22.59
FCF margin%
8.16
8.15
10.77
9.42
9.08
7.88
10.17
10.88
10.86
8.57
24.71
10.17
9.25
80
0.707
FCF / Net incomex
0.952
1.014
1.057
1.148
1.217
1.232
1.194
1.168
1.100
1.264
0.136
1.194
1.158
65
22.67
ROIC%
17.74
18.32
17.66
18.56
16.84
17.91
17.04
15.25
15.69
16.65
2.46
16.65
17.35
88
15.84
Return on equity%
5.33
5.13
2.43
2.97
0.40
0.40
0.95
2.56
4.84
3.58
7.24
2.56
2.76
80
16.73
Return on assets%
17.12
16.39
18.48
20.11
18.93
20.31
17.39
14.85
15.47
14.63
24.68
15.47
17.26
83
28.50
EPSNT$
17.34
17.15
14.88
15.20
13.96
13.56
14.79
14.25
13.87
13.19
29.68
(1.13%)
(3.75%)
—
9.14
EPS growth%
0.40
0.40
0.40
0.82
1.98
4.19
6.83
4.80
3.77
4.63
7.86
4.63
2.88
77
99.80
Bookvalue per shNT$
31.89
29.75
29.74
27.15
28.74
27.77
26.00
29.37
29.36
31.64
16.77
1.94%
0.87%
—
94.48
FCF per shareNT$
24.09
24.67
29.59
32.64
33.36
39.36
42.60
47.01
51.84
51.65
28.00
9.14%
7.97%
—
82.64
Dividend per shNT$
77.26
86.49
79.71
89.27
93.31
88.70
81.55
82.67
82.25
78.87
46.06
(3.31%)
0.24%
—
16.47
Div yield (avg)%
36.14
34.27
34.89
31.97
33.58
35.68
34.18
34.43
34.29
32.81
25.81
34.29
34.28
8
23.60
Payout ratio%
16.92
17.71
19.35
17.86
15.25
15.89
15.77
13.40
12.00
13.94
3.96
13.94
15.83
6
92.36
Shares (diluted)M
134.4
148.3
165.8
171.6
184.2
207.2
214.2
231.5
259.5
270.5
95.44
7.98%
8.35%
7
27.31
Buyback yield%
14.69
16.95
18.57
20.18
17.43
16.08
13.69
15.86
16.96
14.84
4.93
15.86
16.52
45
0.826
D/E ratiox
3.009
2.951
2.761
3.013
3.102
3.172
3.383
3.349
3.402
3.229
0.776
3.349
3.137
61
3.033
Enterprise valueNT$B
20.97
20.74
22.67
24.34
23.04
25.78
24.11
21.85
22.48
20.10
11.91
(2.69%)
0.62%
33
6.984
LT debtNT$B
10.43
9.761
9.496
10.84
10.15
10.68
10.61
11.15
11.44
12.19
5.054
3.72%
2.73%
37
Cost of revenue
8.86%
1.01×
Operating expenses
8.33%
0.96×
Cash and investments
16.36%
Spread over hurdle
75.37%