0.494
RevenueNT$B
0.655
0.690
0.739
0.788
0.863
0.908
0.961
1.031
1.126
1.203
0.517
6.87%
7.24%
64
19.47
Revenue growth%
0.53
0.40
0.40
0.40
0.40
2.17
2.20
0.40
1.24
0.40
29.76
1.24
0.40
22
3.73
Gross margin%
19.39
20.53
21.75
20.36
21.92
20.06
18.62
20.16
19.85
20.86
11.77
20.06
20.26
48
9.16
Operating margin%
24.00
23.76
24.61
24.30
25.39
22.90
25.40
25.85
27.42
28.74
3.15
25.85
25.00
10
17.01
Net margin%
13.33
14.56
15.05
14.14
12.10
14.96
17.76
16.93
19.27
17.95
13.54
17.76
15.00
77
8.705
P/E ratio (avg)x
36.65
38.42
38.96
34.61
35.41
35.85
35.72
34.16
30.20
31.45
28.38
34.16
35.57
15
28.78
EV/EBITx
16.18
16.09
16.33
16.34
16.48
15.13
13.80
14.87
16.03
16.37
32.42
15.13
16.13
65
21.57
FCF yield (avg)%
30.13
28.54
26.20
24.03
26.36
27.87
27.93
25.33
23.02
21.16
29.47
25.33
26.28
83
13.81
FCF margin%
16.95
17.57
18.55
19.36
20.50
21.71
24.21
22.29
24.27
24.60
21.39
24.21
21.11
78
1.473
FCF / Net incomex
2.093
2.032
2.214
2.464
2.757
2.626
2.420
2.236
2.139
2.287
0.565
2.287
2.261
25
20.12
ROIC%
11.27
12.38
10.02
9.21
11.39
8.96
6.71
5.30
7.33
8.80
2.87
7.33
9.09
72
2.73
Return on equity%
17.98
19.80
17.53
19.38
20.42
21.66
22.54
25.13
27.96
28.88
17.27
25.13
21.04
30
18.98
Return on assets%
13.11
12.07
10.50
13.42
13.82
13.83
16.38
16.65
16.81
16.50
8.62
16.50
13.83
92
2.78
EPSNT$
7.53
7.75
7.50
8.06
7.66
7.14
6.64
6.78
7.31
7.12
2.86
(1.46%)
0.93%
—
16.76
EPS growth%
15.52
15.76
16.81
19.18
19.05
20.64
19.66
17.75
16.90
17.15
5.78
17.75
17.45
26
2.14
Bookvalue per shNT$
3.11
3.52
3.87
3.85
4.54
4.57
4.89
4.95
5.09
5.25
4.48
2.94%
6.00%
—
3.18
FCF per shareNT$
1.36
1.51
1.52
1.71
1.59
1.68
1.60
1.71
1.68
1.85
5.06
3.11%
3.66%
—
4.51
Dividend per shNT$
4.27
3.74
3.59
3.39
3.59
3.86
3.57
3.16
2.69
2.85
3.64
(4.53%)
(3.51%)
—
28.04
Div yield (avg)%
20.25
17.53
15.25
12.68
9.85
10.18
7.55
6.61
4.73
5.94
25.21
6.61
10.02
38
15.72
Payout ratio%
7.96
10.75
8.43
6.31
9.16
11.77
10.06
8.08
6.09
5.54
13.87
8.08
8.25
83
78.11
Shares (diluted)M
108.1
106.6
122.3
121.2
131.3
150.3
160.9
176.2
192.3
197.3
79.41
8.49%
6.85%
82
6.38
Buyback yield%
21.09
22.94
25.62
23.24
24.57
22.33
20.37
19.22
17.39
19.80
24.92
19.80
21.71
21
0.386
D/E ratiox
0.698
0.661
0.684
0.689
0.717
0.744
0.699
0.598
0.585
0.617
1.202
0.617
0.686
29
166.7
Enterprise valueNT$M
240.2
286.8
333.5
394.8
455.5
438.3
422.3
447.4
535.2
628.8
772.3
6.66%
10.55%
11
400.3
LT debtNT$M
316.5
283.9
275.8
293.3
307.8
278.0
304.6
287.1
309.5
312.2
595.0
0.28%
0.37%
39
Cost of revenue
7.53%
1.03×
Operating expenses
6.47%
0.93×
Cash and investments
19.10%
Goodwill & intangibles
16.00%