11.06
RevenueNT$B
19.28
19.69
20.46
21.19
22.15
23.02
23.98
24.02
24.73
25.47
11.68
2.83%
2.88%
90
20.77
Revenue growth%
1.13
0.40
0.40
1.29
2.42
5.33
3.88
4.56
3.51
4.56
4.53
4.56
2.97
36
14.38
Gross margin%
2.09
0.40
0.40
0.40
0.40
3.09
2.52
0.40
1.38
0.98
8.71
1.38
0.69
51
7.99
Operating margin%
0.40
0.40
0.40
1.53
3.86
6.64
8.88
8.88
9.53
9.61
24.48
8.88
5.25
85
29.79
Net margin%
21.52
19.56
19.21
19.69
18.38
16.40
14.32
11.87
11.76
12.66
13.52
12.66
17.39
84
16.32
P/E ratio (avg)x
39.48
40.84
38.16
35.92
36.77
36.28
37.52
40.18
41.64
46.30
9.956
40.18
38.82
17
16.20
EV/EBITx
18.11
18.28
16.38
16.03
14.51
15.27
13.27
13.98
14.71
15.93
31.17
14.71
15.60
60
9.10
FCF yield (avg)%
34.43
37.42
35.63
35.30
36.97
34.81
33.57
31.73
28.80
28.42
28.02
31.73
34.62
15
25.49
FCF margin%
11.13
9.63
12.05
12.54
14.97
17.59
16.23
16.11
14.40
13.81
20.05
16.11
14.11
58
0.108
FCF / Net incomex
1.036
1.120
1.050
0.916
0.958
0.914
0.835
0.821
0.844
0.808
0.363
0.835
0.915
37
26.29
ROIC%
6.18
5.28
3.10
1.65
0.40
2.65
1.15
2.70
3.23
1.01
11.94
2.65
2.68
15
22.53
Return on equity%
15.27
13.38
14.63
14.96
16.73
17.51
20.01
20.85
20.64
22.16
17.07
20.64
17.12
63
6.35
Return on assets%
11.53
13.63
11.58
13.89
11.84
9.62
6.82
4.94
5.20
4.38
22.93
5.20
10.58
20
5.22
EPSNT$
16.35
18.10
19.00
19.11
21.17
23.55
26.35
27.56
26.04
28.38
5.76
6.04%
6.58%
—
10.79
EPS growth%
30.28
28.21
28.81
27.22
25.16
22.66
23.20
24.24
24.21
26.98
9.21
24.21
26.07
56
5.33
Bookvalue per shNT$
2.18
2.03
1.88
1.93
1.95
2.26
2.42
2.27
2.61
2.94
8.61
8.50%
3.46%
—
12.90
FCF per shareNT$
15.91
16.71
15.90
15.99
14.71
16.03
16.35
15.12
14.66
15.33
14.85
0.82%
0.54%
—
7.48
Dividend per shNT$
6.23
6.66
7.31
7.66
7.48
8.27
9.02
9.83
10.29
10.25
12.72
6.51%
4.58%
—
14.71
Div yield (avg)%
23.23
24.04
21.05
22.56
23.75
23.47
22.18
19.69
20.47
18.95
2.45
20.47
22.37
31
19.28
Payout ratio%
9.57
11.62
8.67
6.73
8.63
5.75
3.46
0.80
2.86
4.60
7.55
3.46
6.24
28
734.6
Shares (diluted)M
818.8
847.9
822.0
850.0
873.3
846.4
878.1
901.0
998.8
906.9
756.3
0.76%
2.05%
86
27.36
Buyback yield%
3.60
2.54
1.87
1.43
2.26
0.40
3.08
0.68
3.60
2.32
9.84
2.32
2.29
73
1.441
D/E ratiox
0.634
0.547
0.579
0.510
0.540
0.541
0.573
0.509
0.542
0.519
1.337
0.541
0.541
27
14.49
Enterprise valueNT$B
10.84
10.61
9.460
8.799
7.862
7.764
7.055
7.524
7.802
6.926
7.579
(2.50%)
(5.12%)
34
1.331
LT debtNT$B
7.884
8.251
8.234
7.775
8.108
7.836
8.665
8.214
8.315
9.365
1.458
2.92%
2.04%
69
Cost of revenue
3.18%
1.03×
Operating expenses
1.89%
0.91×
Goodwill & intangibles
13.34%