3.404
RevenueNT$B
3.664
3.785
3.892
4.116
4.249
4.494
4.724
4.953
5.067
5.137
3.585
3.87%
3.71%
80
16.40
Revenue growth%
27.58
28.59
30.66
33.16
34.77
32.67
32.53
32.82
34.51
33.93
22.44
32.82
32.75
24
10.57
Gross margin%
16.96
19.52
21.31
19.33
22.13
21.85
21.72
23.11
25.52
22.78
2.18
22.78
21.79
15
26.56
Operating margin%
24.20
25.63
28.50
26.21
26.31
28.40
26.39
24.89
27.27
27.80
24.64
27.27
26.35
74
25.27
Net margin%
14.06
15.04
12.10
13.83
11.14
12.49
11.72
12.58
10.97
13.60
2.38
12.49
12.53
76
31.67
P/E ratio (avg)x
31.36
32.29
33.59
32.77
30.76
35.83
36.31
41.70
39.22
37.94
29.96
37.94
34.71
48
12.84
EV/EBITx
32.40
35.59
38.47
38.33
41.49
46.05
48.28
54.62
51.77
56.59
7.919
51.77
43.77
59
26.40
FCF yield (avg)%
16.40
14.56
16.04
14.12
11.48
10.12
11.50
13.92
12.30
9.62
21.34
11.50
13.11
33
18.02
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.21
0.40
2.04
1.92
3.54
12.70
2.04
0.40
91
1.222
FCF / Net incomex
1.529
1.581
1.644
1.775
1.997
2.277
2.185
2.467
2.450
2.677
1.306
2.450
2.091
50
18.53
ROIC%
10.41
10.31
12.81
13.10
12.37
14.35
13.55
12.64
13.93
15.30
7.72
13.93
12.95
10
7.82
Return on equity%
25.75
26.79
25.12
27.49
26.60
26.14
25.60
24.71
25.68
23.23
16.93
25.60
25.71
60
26.04
Return on assets%
1.52
0.51
0.40
0.40
3.24
4.46
7.01
7.64
6.94
5.27
12.44
6.94
3.85
41
27.10
EPSNT$
11.04
11.35
11.10
11.05
11.78
11.35
11.43
10.50
9.50
9.66
29.82
(3.89%)
(0.91%)
—
20.76
EPS growth%
19.51
19.90
18.99
21.65
18.88
15.98
17.17
19.63
17.23
19.78
26.85
17.23
19.25
19
12.56
Bookvalue per shNT$
14.10
14.06
14.48
16.31
19.75
20.18
20.25
23.79
28.71
30.70
19.04
9.23%
8.18%
—
8.75
FCF per shareNT$
6.32
6.13
6.04
6.56
6.94
7.50
7.32
7.20
7.08
6.93
11.74
(0.05%)
0.75%
—
6.38
Dividend per shNT$
29.02
28.40
29.25
30.34
33.00
30.29
27.09
25.84
28.17
29.92
24.78
(1.94%)
0.97%
—
22.68
Div yield (avg)%
6.31
8.67
6.93
5.73
6.18
7.37
7.62
9.80
7.44
4.91
8.68
7.44
7.15
78
17.59
Payout ratio%
20.03
22.72
21.56
21.71
20.38
20.22
18.25
19.72
20.77
19.16
8.01
19.72
20.30
57
55.61
Shares (diluted)M
59.09
56.86
58.05
53.65
59.24
64.93
71.53
81.68
93.12
89.00
55.70
8.48%
3.28%
45
4.45
Buyback yield%
15.81
16.32
17.14
18.57
20.89
20.68
22.66
22.98
23.08
23.86
3.01
22.98
20.79
48
0.863
D/E ratiox
1.303
1.215
1.070
0.979
1.054
0.996
1.056
1.063
0.992
1.078
0.164
1.056
1.059
32
0.245
Enterprise valueNT$B
3.080
3.010
3.013
3.118
3.000
3.345
3.897
3.768
3.734
4.203
2.628
6.98%
4.47%
58
0.893
LT debtNT$B
4.149
4.001
4.086
4.112
4.286
4.830
5.384
5.727
6.578
6.176
3.488
7.58%
4.34%
73
Cost of revenue
3.63%
0.99×
Operating expenses
4.03%
1.03×
Property and equipment
18.30%
Spread over hurdle
31.51%