0.156
RevenueNT$B
0.840
0.886
0.945
1.013
1.083
1.171
1.250
1.306
1.381
1.452
0.172
6.05%
6.45%
6
15.75
Revenue growth%
7.96
6.53
4.71
2.85
5.65
7.23
5.88
5.98
6.62
7.74
5.96
6.62
6.25
93
15.81
Gross margin%
10.95
11.37
12.11
13.88
15.84
13.59
16.28
16.16
15.97
15.42
26.94
15.97
14.65
33
25.96
Operating margin%
15.06
12.28
13.89
15.01
13.00
12.38
9.51
7.54
5.12
2.44
13.10
7.54
12.33
81
16.07
Net margin%
30.19
32.18
31.12
33.57
34.42
36.51
36.24
34.68
31.87
29.66
27.03
34.68
32.88
73
32.02
P/E ratio (avg)x
20.16
22.57
26.32
27.08
32.09
38.52
42.17
45.77
55.03
56.79
10.36
45.77
35.30
64
19.92
EV/EBITx
6.970
6.194
5.333
5.005
4.942
4.678
4.559
4.956
4.395
3.760
15.54
4.559
4.949
77
7.39
FCF yield (avg)%
13.41
13.26
14.18
16.21
19.18
16.91
15.51
14.66
16.63
16.24
28.03
16.24
15.86
79
22.48
FCF margin%
22.44
24.32
26.97
28.43
28.41
27.60
28.50
28.20
25.53
23.54
5.78
27.60
27.29
32
1.257
FCF / Net incomex
1.635
1.839
2.064
2.144
2.109
2.139
2.086
2.316
2.603
2.533
0.773
2.316
2.124
8
6.07
ROIC%
32.30
30.93
33.46
34.96
33.79
32.56
33.99
31.26
30.36
28.86
5.18
31.26
32.43
31
19.05
Return on equity%
12.29
13.09
13.32
13.86
12.44
9.64
8.45
7.05
9.84
7.91
24.88
8.45
11.07
6
16.18
Return on assets%
23.24
20.92
22.61
21.11
18.68
15.68
17.90
19.42
20.13
22.17
2.31
19.42
20.52
19
7.96
EPSNT$
9.20
8.84
9.81
9.42
10.03
10.17
11.05
11.90
11.39
10.04
8.88
0.01%
0.86%
—
22.48
EPS growth%
13.71
14.15
12.50
9.51
12.05
10.13
12.53
10.50
9.18
11.37
18.14
10.50
11.71
23
2.19
Bookvalue per shNT$
9.62
8.91
9.74
10.70
10.00
9.38
9.25
10.37
10.39
11.72
12.25
3.23%
0.93%
—
13.80
FCF per shareNT$
3.78
3.90
4.14
4.07
4.14
4.45
4.04
4.38
4.40
4.47
4.81
1.52%
2.32%
—
12.42
Dividend per shNT$
10.87
10.02
9.55
10.63
10.36
9.14
8.75
9.12
9.59
10.73
7.99
0.70%
0.97%
—
17.98
Div yield (avg)%
15.11
17.15
18.45
21.25
18.68
16.23
13.39
16.05
18.54
19.70
6.37
16.23
17.80
89
28.41
Payout ratio%
28.93
30.50
32.03
29.81
32.63
34.00
31.55
33.15
33.72
35.63
24.16
33.72
32.33
52
38.21
Shares (diluted)M
28.33
27.93
24.37
21.52
21.73
19.80
21.05
18.96
16.89
17.34
39.50
(4.41%)
(6.17%)
72
29.37
Buyback yield%
6.84
9.84
7.25
8.21
7.23
5.37
3.46
4.36
2.00
0.40
8.15
3.46
6.11
60
1.530
D/E ratiox
0.236
0.259
0.268
0.236
0.214
0.211
0.230
0.253
0.240
0.231
1.683
0.231
0.236
36
943.1
Enterprise valueNT$M
102.4
108.6
114.5
118.0
106.8
112.8
106.4
115.5
113.7
102.7
550.6
(0.79%)
(0.01%)
85
0.239
LT debtNT$B
1.467
1.526
1.331
1.225
1.205
1.180
1.212
1.324
1.392
1.230
1.246
0.41%
(1.38%)
82
Cost of revenue
6.40%
0.99×
Operating expenses
6.36%
0.99×
Goodwill & intangibles
16.26%
Cash and investments
14.39%
Spread over hurdle
22.68%