0.888
RevenueNT$B
1.191
1.217
1.255
1.234
1.224
1.245
1.265
1.288
1.317
1.299
0.934
1.19%
0.84%
66
13.62
Revenue growth%
5.81
5.63
7.20
6.14
4.58
5.03
6.23
3.62
6.37
4.37
29.05
5.03
5.72
6
26.29
Gross margin%
21.55
23.39
23.07
23.37
24.94
22.65
21.84
18.91
21.51
20.26
18.37
21.51
22.24
42
6.80
Operating margin%
6.15
3.64
4.70
5.11
3.77
6.52
3.62
1.58
0.40
0.40
5.11
1.58
3.70
51
2.56
Net margin%
4.12
1.27
0.71
3.27
2.38
4.29
5.18
3.47
3.20
1.92
27.66
3.47
3.24
81
10.27
P/E ratio (avg)x
50.62
49.82
49.43
50.69
54.50
59.68
64.03
62.95
67.05
74.72
30.39
64.03
57.09
74
9.963
EV/EBITx
30.29
31.00
27.56
24.91
21.79
23.26
23.03
21.33
18.97
18.07
10.22
21.33
23.14
71
22.16
FCF yield (avg)%
8.43
6.52
9.40
9.93
8.96
5.98
3.57
2.65
2.52
0.80
12.89
2.65
6.25
36
6.70
FCF margin%
7.68
7.09
5.36
4.00
2.16
4.80
6.09
3.49
2.07
0.70
12.30
3.49
4.40
38
1.195
FCF / Net incomex
1.890
2.136
2.045
2.326
2.288
2.578
2.718
3.034
2.961
2.815
1.735
2.815
2.452
41
3.10
ROIC%
1.54
0.67
0.40
0.40
2.61
3.83
3.98
3.58
1.99
2.12
5.53
3.58
2.05
69
10.80
Return on equity%
29.95
30.46
30.65
29.64
30.10
29.30
26.91
28.43
29.38
27.41
22.98
28.43
29.51
90
8.06
Return on assets%
18.40
20.00
17.85
18.73
16.21
15.28
16.69
18.01
19.50
21.18
28.44
18.01
18.20
63
2.29
EPSNT$
2.54
2.40
2.51
2.27
2.06
2.03
2.15
2.07
1.92
1.70
2.55
(3.79%)
(4.18%)
—
23.17
EPS growth%
14.81
16.08
13.56
15.90
13.92
11.66
9.64
7.87
5.22
8.02
11.50
8.02
12.61
58
0.79
Bookvalue per shNT$
5.52
5.40
5.14
5.43
6.00
5.54
5.94
5.82
5.31
4.74
4.98
(4.62%)
(0.55%)
—
0.99
FCF per shareNT$
2.65
2.74
2.63
2.68
3.07
2.96
3.17
3.44
3.58
4.07
1.37
5.76%
4.72%
—
1.56
Dividend per shNT$
1.59
1.83
2.04
2.22
2.59
2.91
3.21
3.38
3.99
4.30
5.16
10.62%
11.51%
—
3.64
Div yield (avg)%
20.64
20.41
22.98
23.91
22.18
24.53
26.82
29.23
30.01
27.63
13.78
27.63
24.22
74
27.59
Payout ratio%
23.28
23.76
24.54
24.64
23.66
25.35
22.94
21.55
19.11
21.29
9.08
21.55
23.47
63
57.07
Shares (diluted)M
64.94
69.24
76.82
75.33
74.00
69.91
69.81
65.26
67.66
67.21
57.74
(1.91%)
0.07%
55
7.35
Buyback yield%
23.23
21.67
20.15
22.26
23.98
21.62
22.30
23.81
23.25
24.01
7.39
23.25
22.76
66
1.086
D/E ratiox
1.207
1.140
1.160
1.067
1.118
1.103
1.142
1.205
1.224
1.107
1.131
1.142
1.141
63
0.817
Enterprise valueNT$B
0.667
0.697
0.780
0.907
1.045
1.078
1.284
1.351
1.623
1.624
0.853
9.22%
10.10%
53
882.7
LT debtNT$M
461.4
424.0
459.4
427.7
388.3
382.8
371.0
411.2
411.3
453.0
546.1
3.13%
(0.26%)
18
Cost of revenue
0.75%
0.99×
Operating expenses
1.58%
1.08×
Goodwill & intangibles
18.41%
Spread over hurdle
(1.95%)