0.087
RevenueNT$B
0.669
0.685
0.730
0.772
0.811
0.851
0.883
0.934
0.978
1.018
0.091
4.65%
4.67%
17
17.03
Revenue growth%
15.54
17.38
14.96
13.41
11.57
9.13
6.69
8.36
7.94
8.24
8.01
8.24
10.35
42
26.37
Gross margin%
16.62
16.26
18.26
16.76
16.31
14.95
12.05
11.49
9.60
9.56
7.85
11.49
15.60
89
2.54
Operating margin%
10.30
13.25
14.79
13.61
16.08
15.48
15.06
12.65
15.20
14.66
25.96
15.06
14.73
13
15.12
Net margin%
2.23
0.40
0.40
0.40
1.75
3.30
0.95
0.40
0.40
2.23
28.12
0.95
0.67
94
37.66
P/E ratio (avg)x
49.66
52.91
58.36
64.49
74.32
87.42
101.0
109.3
128.9
151.0
36.53
109.3
80.87
35
27.07
EV/EBITx
12.58
12.88
11.83
12.67
13.60
13.42
13.04
14.32
16.03
16.94
9.313
14.32
13.23
63
13.58
FCF yield (avg)%
24.02
26.81
26.77
26.64
27.38
27.86
26.22
27.45
30.19
32.41
9.68
27.86
27.10
15
28.11
FCF margin%
3.82
2.55
2.73
0.88
1.25
0.67
0.40
0.74
0.40
0.40
15.33
0.40
0.81
75
1.595
FCF / Net incomex
2.041
2.277
2.583
2.529
2.916
3.221
3.200
3.054
2.870
2.879
0.513
3.054
2.875
55
22.29
ROIC%
4.53
4.05
7.04
6.64
4.34
4.44
4.92
4.44
4.16
6.98
22.08
4.44
4.49
24
9.02
Return on equity%
22.97
24.76
25.19
26.66
26.27
25.06
26.22
27.07
26.29
23.60
3.60
26.22
25.71
72
18.45
Return on assets%
23.18
25.96
27.78
25.13
22.47
22.09
20.76
21.00
22.51
23.74
21.22
22.09
22.84
31
8.02
EPSNT$
3.23
3.29
3.34
3.21
2.73
2.40
2.11
2.11
1.88
2.04
8.76
(5.65%)
(4.25%)
—
5.44
EPS growth%
32.44
34.54
31.82
34.47
36.31
36.33
38.32
40.20
38.23
38.10
3.22
38.23
36.32
77
7.85
Bookvalue per shNT$
3.62
3.72
3.81
4.33
4.41
4.52
4.35
4.13
4.23
4.37
1.61
(0.19%)
3.01%
—
2.88
FCF per shareNT$
3.98
3.78
3.91
4.25
4.68
5.05
4.93
4.83
5.13
5.77
3.08
4.28%
3.72%
—
6.33
Dividend per shNT$
6.77
6.53
6.66
7.09
6.61
6.33
6.69
5.98
5.98
5.47
1.14
(3.71%)
(1.94%)
—
14.80
Div yield (avg)%
14.16
11.47
13.19
14.77
16.97
18.68
21.39
20.82
21.90
22.46
24.76
21.39
17.82
42
5.38
Payout ratio%
17.57
20.27
18.70
19.25
21.71
19.12
22.10
21.48
20.55
21.84
24.70
21.48
20.41
68
45.87
Shares (diluted)M
47.33
42.41
41.40
38.34
38.18
36.73
39.36
39.85
40.99
43.64
47.34
2.71%
(0.25%)
40
4.17
Buyback yield%
20.77
21.77
21.08
21.05
23.54
22.61
22.90
19.95
21.47
21.59
27.23
21.59
21.53
26
1.206
D/E ratiox
0.853
0.839
0.863
0.844
0.807
0.823
0.865
0.766
0.789
0.857
1.782
0.823
0.842
18
814.8
Enterprise valueNT$M
315.3
330.8
361.3
393.9
413.6
413.0
443.7
449.9
430.4
490.8
419.3
3.48%
3.80%
62
0.240
LT debtNT$B
1.040
1.014
1.043
0.981
1.097
1.082
1.208
1.294
1.426
1.414
0.950
5.21%
3.56%
54
Cost of revenue
4.85%
1.02×
Operating expenses
4.75%
1.01×
Spread over hurdle
(0.71%)