0.284
RevenueNT$B
2.660
2.668
2.628
2.659
2.614
2.550
2.555
2.512
2.536
2.594
0.305
(0.15%)
(0.44%)
50
8.09
Revenue growth%
11.30
10.57
8.80
9.84
9.03
8.17
6.15
7.23
4.29
6.62
14.80
6.62
8.49
45
12.37
Gross margin%
19.55
18.22
16.28
16.04
18.94
17.50
17.69
17.01
17.29
19.79
3.01
17.50
17.59
41
18.69
Operating margin%
11.31
9.47
7.62
8.55
7.59
5.86
6.33
9.10
7.74
7.87
3.48
7.74
7.81
77
6.93
Net margin%
2.94
4.52
5.32
4.52
6.06
4.43
7.14
8.90
6.39
7.68
13.22
7.14
5.69
72
13.69
P/E ratio (avg)x
59.82
67.97
74.18
76.27
82.91
95.48
103.0
103.0
95.90
90.17
23.33
95.90
86.54
69
8.610
EV/EBITx
19.11
17.25
15.83
16.36
17.62
15.49
16.88
17.23
15.81
15.47
20.51
15.81
16.62
29
19.32
FCF yield (avg)%
0.40
1.83
2.85
0.40
1.27
3.53
1.62
3.83
2.20
5.14
16.65
3.53
2.01
49
9.24
FCF margin%
15.35
18.26
18.54
20.01
17.84
19.79
20.68
20.44
21.84
23.26
15.36
20.68
19.90
51
1.499
FCF / Net incomex
1.419
1.502
1.800
1.749
1.991
1.999
2.193
2.480
2.733
2.645
1.576
2.480
1.995
70
8.60
ROIC%
20.41
18.77
19.41
17.08
19.07
17.72
14.76
12.84
13.26
11.06
19.00
13.26
17.40
64
6.92
Return on equity%
15.28
13.07
14.87
12.23
10.01
7.05
6.59
8.81
8.13
10.79
13.16
8.13
10.40
39
22.77
Return on assets%
25.78
28.62
29.01
26.01
27.20
29.17
30.41
30.25
31.28
32.58
10.53
30.41
29.09
73
20.44
EPSNT$
77.41
78.97
83.22
98.72
109.59
119.34
135.90
154.90
166.29
171.85
20.99
9.42%
8.13%
—
29.28
EPS growth%
0.40
1.53
3.91
2.97
4.12
1.22
0.40
0.40
0.40
0.40
23.55
0.40
0.81
12
19.82
Bookvalue per shNT$
71.74
82.41
82.02
89.16
98.49
95.99
98.45
106.25
100.79
98.27
22.47
(0.05%)
3.79%
—
58.58
FCF per shareNT$
13.60
15.05
13.61
14.02
12.64
13.17
13.73
12.04
13.06
12.67
15.47
0.06%
(2.03%)
—
52.79
Dividend per shNT$
80.53
80.27
80.67
90.74
98.85
113.28
122.88
128.12
150.94
144.41
15.69
7.88%
7.59%
—
5.51
Div yield (avg)%
9.14
6.70
7.46
5.47
7.39
9.67
10.78
13.67
11.99
14.59
23.26
11.99
9.41
70
25.57
Payout ratio%
13.39
13.27
11.45
13.94
13.47
13.31
14.94
12.55
13.59
11.02
5.23
13.31
13.35
77
14.21
Shares (diluted)M
15.12
15.26
15.30
16.61
14.68
15.33
16.50
16.48
16.41
16.88
14.29
2.83%
1.44%
31
25.86
Buyback yield%
10.99
8.36
7.60
9.32
7.52
8.13
6.87
6.78
4.18
7.05
12.27
6.87
7.56
60
0.141
D/E ratiox
0.360
0.375
0.353
0.332
0.363
0.401
0.407
0.447
0.426
0.381
0.113
0.407
0.378
88
2.034
Enterprise valueNT$B
0.609
0.588
0.563
0.499
0.499
0.431
0.412
0.382
0.363
0.308
1.375
(9.20%)
(7.83%)
79
0.651
LT debtNT$B
1.948
2.108
2.119
2.495
2.972
3.182
3.757
3.641
3.956
4.696
2.441
9.58%
9.84%
23
Cost of revenue
(0.20%)
1.02×
Operating expenses
(0.54%)
0.99×
Cash and investments
21.76%
Spread over hurdle
11.00%