1.282
RevenueNT$B
1.471
1.572
1.681
1.792
1.859
1.985
2.148
2.321
2.445
2.570
1.432
6.69%
6.40%
56
25.70
Revenue growth%
6.25
5.17
5.10
2.97
1.02
2.78
4.99
2.86
3.18
5.43
28.10
3.18
4.08
58
24.56
Gross margin%
9.20
8.14
5.44
6.82
8.65
9.90
10.27
8.98
8.28
6.53
22.38
8.98
8.46
23
12.67
Operating margin%
18.27
19.11
21.45
20.57
21.64
19.01
18.26
15.73
17.28
17.72
16.33
17.72
18.64
81
20.29
Net margin%
11.66
11.58
9.87
8.79
6.56
3.71
4.78
7.05
6.50
6.10
6.23
6.10
6.81
47
25.83
P/E ratio (avg)x
10.56
11.76
11.45
11.29
11.79
12.05
12.83
11.93
12.25
11.43
6.172
12.05
11.77
17
27.41
EV/EBITx
23.10
22.55
25.46
24.94
25.28
26.21
28.67
31.49
30.33
34.90
19.05
30.33
25.83
35
24.82
FCF yield (avg)%
23.89
22.48
23.28
20.75
22.74
24.62
24.64
24.19
22.36
19.61
24.06
24.19
23.01
39
7.00
FCF margin%
3.17
3.66
3.47
4.81
5.43
4.88
1.96
3.98
5.24
6.62
24.47
4.88
4.39
9
1.735
FCF / Net incomex
1.892
2.190
2.454
2.665
2.642
2.902
3.486
3.505
3.664
3.940
1.441
3.505
2.784
11
22.20
ROIC%
26.00
27.33
27.75
25.71
25.51
23.92
20.92
22.55
21.62
19.20
18.05
21.62
24.72
39
21.97
Return on equity%
7.34
10.19
13.10
14.23
13.63
13.03
15.47
12.51
13.34
12.15
20.31
13.03
13.07
82
17.99
Return on assets%
9.80
12.08
12.22
14.15
16.56
15.61
15.14
16.74
16.64
18.39
20.01
16.64
15.37
20
17.16
EPSNT$
13.40
15.28
16.83
19.61
21.86
25.46
30.02
32.87
37.98
37.88
18.15
11.62%
11.27%
—
22.35
EPS growth%
22.28
22.29
22.41
22.56
20.35
21.57
21.99
21.10
23.03
23.10
16.57
21.99
22.29
40
5.78
Bookvalue per shNT$
13.81
12.58
10.98
11.12
12.15
11.73
10.80
11.46
10.76
9.52
3.07
(4.76%)
(3.23%)
—
3.75
FCF per shareNT$
26.28
30.87
33.53
38.20
45.21
54.78
56.12
55.76
57.14
67.01
15.39
8.19%
10.40%
—
14.79
Dividend per shNT$
5.58
5.64
6.57
6.82
7.53
7.12
7.53
8.26
8.94
10.20
11.96
6.25%
6.51%
—
4.74
Div yield (avg)%
23.61
24.44
26.18
27.24
26.87
26.18
25.89
27.06
26.13
27.24
6.16
26.18
26.18
18
5.06
Payout ratio%
16.28
18.19
19.96
18.03
16.97
19.25
18.73
21.62
22.25
21.57
12.07
21.57
18.99
12
39.35
Shares (diluted)M
69.97
72.75
82.45
80.69
86.35
99.83
111.9
129.9
131.1
136.4
39.26
9.57%
7.58%
66
27.73
Buyback yield%
20.29
22.46
23.62
23.17
25.46
23.47
20.74
19.18
16.71
17.11
18.29
19.18
21.60
90
0.436
D/E ratiox
1.806
2.003
2.264
2.202
2.410
2.514
2.543
2.657
2.620
2.637
0.115
2.620
2.462
42
0.307
Enterprise valueNT$B
0.856
0.781
0.803
0.718
0.692
0.676
0.666
0.630
0.658
0.646
1.020
(1.39%)
(4.37%)
89
2.125
LT debtNT$B
1.311
1.425
1.512
1.409
1.556
1.592
1.541
1.564
1.684
1.775
1.880
2.67%
2.30%
17
Cost of revenue
6.40%
1.00×
Operating expenses
5.15%
0.89×
Goodwill & intangibles
15.40%