0.422
RevenueNT$B
1.326
1.313
1.313
1.316
1.327
1.336
1.379
1.389
1.409
1.431
0.465
1.53%
1.09%
7
27.87
Revenue growth%
15.67
13.16
12.80
13.33
14.07
14.42
16.11
14.18
15.94
17.60
8.76
15.94
14.30
51
17.72
Gross margin%
7.49
10.31
12.97
10.06
10.72
9.30
7.62
5.01
3.91
3.56
13.54
5.01
8.46
12
9.35
Operating margin%
26.24
29.04
26.19
27.27
27.84
29.93
30.14
31.99
32.15
31.46
16.97
31.46
29.48
42
21.43
Net margin%
17.54
16.66
18.07
18.85
19.97
18.27
15.78
18.05
18.61
18.25
8.57
18.25
18.16
84
6.045
P/E ratio (avg)x
25.48
26.63
29.81
28.23
26.63
25.50
27.02
26.27
27.10
29.64
24.95
27.02
26.83
68
9.854
EV/EBITx
43.66
41.45
47.36
53.95
51.62
60.36
63.91
62.91
60.95
70.55
31.86
62.91
57.16
61
16.13
FCF yield (avg)%
14.77
17.37
15.93
18.13
21.13
23.05
20.29
18.55
20.48
21.37
15.94
20.48
19.42
73
16.12
FCF margin%
4.21
2.74
4.15
2.35
0.43
0.40
0.40
1.47
0.55
3.35
16.15
0.55
1.91
54
0.358
FCF / Net incomex
0.278
0.267
0.273
0.269
0.241
0.218
0.193
0.179
0.164
0.145
0.988
0.179
0.230
32
12.34
ROIC%
16.76
18.62
20.92
23.63
22.21
23.90
26.44
27.29
25.55
27.93
26.10
26.44
23.77
91
14.48
Return on equity%
23.22
24.70
26.43
29.10
31.61
34.57
33.50
31.42
32.19
33.80
2.99
33.50
31.51
7
21.66
Return on assets%
17.80
17.07
18.96
16.67
14.62
17.11
15.11
12.67
14.29
11.74
22.50
14.29
15.89
6
1.04
EPSNT$
0.87
0.89
0.83
0.72
0.66
0.63
0.67
0.67
0.59
0.63
1.10
(0.72%)
(4.00%)
—
11.95
EPS growth%
14.42
15.92
15.10
12.73
11.36
9.97
7.18
6.64
8.48
8.95
5.35
8.48
10.67
76
1.19
Bookvalue per shNT$
0.42
0.44
0.52
0.60
0.67
0.71
0.69
0.80
0.88
1.00
0.76
8.46%
10.24%
—
1.24
FCF per shareNT$
1.00
1.09
1.08
1.19
1.35
1.49
1.52
1.49
1.42
1.56
1.62
2.92%
4.70%
—
1.42
Dividend per shNT$
1.61
1.56
1.65
1.56
1.65
1.77
2.04
1.98
1.99
2.24
0.66
6.33%
4.89%
—
28.10
Div yield (avg)%
26.93
25.11
25.88
25.51
22.76
24.26
23.93
26.40
24.06
24.13
20.89
24.13
24.68
10
3.11
Payout ratio%
26.94
24.79
26.14
27.37
28.12
25.39
26.10
23.98
26.65
29.16
3.27
26.10
26.40
30
0.563
Shares (diluted)B
0.876
0.904
1.058
1.216
1.223
1.229
1.461
1.683
1.840
1.770
0.583
7.66%
6.85%
19
7.79
Buyback yield%
16.48
14.43
13.65
14.72
12.86
15.06
15.08
14.60
14.31
15.93
9.04
15.06
14.66
23
0.435
D/E ratiox
2.389
2.617
2.923
3.215
3.488
3.918
3.753
3.571
3.866
4.411
0.557
3.866
3.529
37
0.474
Enterprise valueNT$B
1.543
1.578
1.851
1.810
1.996
2.201
2.541
2.923
3.358
4.028
0.963
15.07%
10.92%
35
620.6
LT debtNT$M
161.2
149.9
146.2
146.4
138.4
139.4
135.7
138.6
151.3
152.1
642.8
1.90%
(0.32%)
66
Cost of revenue
1.06%
1.00×
Operating expenses
1.35%
1.03×