1.455
RevenueNT$B
1.397
1.424
1.427
1.434
1.415
1.400
1.417
1.431
1.423
1.406
1.544
(0.13%)
0.25%
81
14.50
Revenue growth%
9.36
6.48
4.73
2.63
1.93
2.16
4.70
7.10
9.91
7.67
4.51
7.10
5.60
57
20.19
Gross margin%
32.65
32.79
30.73
30.23
33.16
30.52
32.12
29.38
30.39
29.47
6.33
30.39
30.63
73
24.83
Operating margin%
15.17
15.01
15.14
16.20
14.13
14.72
17.02
18.24
16.88
16.20
29.95
16.88
15.68
19
11.98
Net margin%
25.38
26.80
29.49
28.40
25.95
27.99
25.41
23.48
21.50
23.05
8.41
23.48
25.68
71
8.290
P/E ratio (avg)x
18.65
16.77
16.27
17.51
17.17
15.56
13.65
13.92
12.82
11.31
14.68
13.65
15.91
48
29.21
EV/EBITx
36.38
42.25
43.01
44.55
43.52
41.69
44.93
43.06
44.99
45.24
7.038
44.93
43.29
73
29.40
FCF yield (avg)%
5.04
5.27
4.44
3.28
0.80
0.40
1.95
2.93
5.40
5.82
7.45
2.93
3.86
67
16.07
FCF margin%
34.30
33.63
32.98
34.23
34.59
31.61
31.96
33.69
34.96
34.80
24.96
33.69
33.96
49
0.265
FCF / Net incomex
1.393
1.417
1.366
1.433
1.516
1.650
1.877
2.083
2.120
2.062
0.759
2.062
1.583
84
15.89
ROIC%
25.05
23.30
24.86
23.70
25.71
27.25
29.75
32.62
34.90
34.59
18.95
32.62
26.48
95
6.77
Return on equity%
15.21
14.45
17.06
16.19
13.62
14.95
16.29
17.01
17.74
19.61
11.35
17.01
16.24
33
27.57
Return on assets%
21.39
21.22
23.41
24.56
24.46
26.25
25.20
26.21
26.93
24.83
22.01
26.21
24.70
27
21.30
EPSNT$
26.51
24.25
24.24
21.28
22.26
23.39
22.85
20.42
21.99
22.12
21.85
(0.13%)
(3.01%)
—
17.96
EPS growth%
9.55
11.98
9.29
9.97
12.16
14.83
12.98
14.39
12.99
10.39
10.25
12.99
12.07
90
25.49
Bookvalue per shNT$
24.52
28.74
30.49
32.29
33.04
38.25
41.32
49.26
54.99
54.60
27.30
10.57%
9.54%
—
45.45
FCF per shareNT$
20.79
20.43
21.55
21.59
21.81
23.56
25.66
24.40
22.83
24.31
63.89
2.19%
2.64%
—
66.67
Dividend per shNT$
80.35
87.37
103.66
109.43
118.29
118.65
130.89
149.48
151.44
169.55
56.81
7.47%
9.38%
—
7.16
Div yield (avg)%
9.57
10.90
13.23
12.27
10.00
11.62
9.59
6.83
4.29
1.58
6.88
6.83
9.79
29
5.87
Payout ratio%
12.28
11.36
12.45
12.26
9.81
10.11
11.63
11.81
14.63
16.08
5.04
11.81
12.03
73
24.70
Shares (diluted)M
25.23
24.65
26.01
23.41
20.55
18.63
19.44
18.39
18.07
18.57
24.85
(2.00%)
(3.10%)
57
22.42
Buyback yield%
14.23
13.05
13.55
12.75
10.10
8.88
7.87
9.93
8.32
9.00
28.71
8.88
10.02
91
1.277
D/E ratiox
1.047
1.248
1.292
1.268
1.520
1.726
1.821
2.065
2.237
2.353
1.287
2.065
1.623
69
0.668
Enterprise valueNT$B
1.317
1.370
1.292
1.205
1.175
1.010
0.995
0.957
0.996
1.048
0.554
(2.25%)
(1.65%)
71
1.873
LT debtNT$B
1.275
1.180
1.150
1.222
1.112
1.095
1.089
0.943
0.876
0.795
1.564
(6.48%)
(4.48%)
24
Cost of revenue
0.12%
0.99×
Operating expenses
0.68%
1.04×
Cash and investments
16.05%
Spread over hurdle
16.10%