0.405
RevenueNT$B
1.203
1.310
1.433
1.558
1.662
1.849
2.024
2.204
2.441
2.701
0.428
10.20%
9.51%
41
26.29
Revenue growth%
9.33
10.07
8.99
7.11
8.43
9.10
8.56
7.04
7.06
6.35
20.59
7.06
8.49
69
15.40
Gross margin%
16.77
17.78
19.79
19.32
16.53
15.07
12.97
15.50
16.34
16.57
23.44
15.50
16.55
85
15.40
Operating margin%
10.77
7.80
5.90
6.90
5.26
7.57
5.02
5.96
8.17
5.91
7.06
5.96
6.43
59
10.48
Net margin%
16.69
15.19
14.35
13.01
11.85
13.42
13.12
12.70
13.04
15.68
11.28
13.12
13.27
36
14.10
P/E ratio (avg)x
38.90
39.12
38.97
40.00
41.85
46.12
49.85
50.38
51.60
49.96
23.00
49.96
43.99
59
27.71
EV/EBITx
26.78
26.00
25.37
25.67
27.04
24.71
21.99
23.74
25.50
24.20
13.12
24.20
25.44
18
16.34
FCF yield (avg)%
19.83
20.96
21.36
23.11
24.82
23.66
23.08
25.41
24.25
23.97
4.93
23.97
23.39
6
5.11
FCF margin%
26.96
26.08
24.29
21.33
21.83
22.09
23.10
21.41
18.80
16.57
5.08
21.41
21.96
24
0.267
FCF / Net incomex
3.175
3.752
3.800
4.238
4.220
4.799
5.632
6.530
7.340
8.320
0.804
6.530
4.519
16
14.75
ROIC%
31.85
31.76
31.86
28.92
31.34
30.43
27.53
27.86
25.22
26.27
10.81
27.53
29.68
91
26.04
Return on equity%
14.77
15.86
17.08
15.23
13.37
12.55
14.77
12.43
10.69
11.86
27.45
12.43
14.07
73
28.32
Return on assets%
8.57
11.10
11.84
13.53
14.18
11.57
9.71
9.42
11.40
12.44
23.03
11.40
11.49
56
14.36
EPSNT$
11.65
13.03
14.61
17.70
19.56
19.43
20.89
23.42
25.41
28.33
16.00
7.69%
9.96%
—
26.90
EPS growth%
14.94
14.39
15.33
15.47
13.87
16.46
15.53
16.96
16.49
18.11
11.13
16.49
15.50
81
15.96
Bookvalue per shNT$
3.44
3.06
2.98
3.24
3.04
2.65
2.56
2.64
2.75
2.70
8.33
(2.30%)
(1.64%)
—
8.24
FCF per shareNT$
9.24
8.87
9.15
9.80
10.16
10.06
9.09
9.47
9.45
9.33
6.52
(1.68%)
0.03%
—
2.96
Dividend per shNT$
7.27
8.63
8.91
10.19
11.13
12.58
13.33
14.40
15.48
17.20
11.83
9.09%
9.45%
—
27.65
Div yield (avg)%
23.10
23.19
22.90
21.81
21.55
20.65
21.72
23.89
22.11
22.92
18.41
22.11
22.51
43
27.04
Payout ratio%
4.89
7.75
10.11
7.57
6.42
8.73
11.17
12.89
12.69
12.27
10.22
12.27
9.42
66
59.34
Shares (diluted)M
79.10
93.34
93.62
92.98
93.66
104.7
120.2
136.5
155.0
185.8
60.70
14.68%
10.90%
13
22.65
Buyback yield%
13.28
14.16
11.95
13.74
13.85
13.96
16.83
18.55
20.41
20.64
12.14
18.55
14.06
7
0.695
D/E ratiox
1.529
1.682
1.819
1.857
1.685
1.778
1.611
1.782
1.658
1.647
0.403
1.658
1.683
41
1.259
Enterprise valueNT$B
1.155
1.124
1.114
1.002
0.914
0.941
0.997
0.957
0.905
0.919
0.728
0.13%
(1.30%)
77
0.697
LT debtNT$B
0.836
0.843
0.949
1.017
1.051
1.115
1.133
1.308
1.325
1.520
0.196
7.66%
6.60%
40
Cost of revenue
9.51%
1.00×
Operating expenses
9.81%
1.03×
Spread over hurdle
(2.58%)