0.578
RevenueNT$B
1.191
1.284
1.334
1.418
1.494
1.582
1.682
1.798
1.928
2.057
0.646
6.61%
6.29%
83
9.32
Revenue growth%
20.96
22.12
20.69
19.22
16.60
19.16
21.49
18.61
15.86
16.69
8.18
18.61
19.19
92
8.08
Gross margin%
20.11
17.24
20.03
18.12
16.90
18.23
15.97
13.10
11.71
12.08
2.21
13.10
17.07
91
3.71
Operating margin%
4.91
7.66
5.39
6.64
9.29
8.02
6.14
5.33
3.79
5.34
24.16
5.34
5.77
28
5.28
Net margin%
9.91
11.82
9.47
10.87
13.74
14.88
12.91
11.11
13.54
11.60
2.43
12.91
11.71
78
15.87
P/E ratio (avg)x
38.36
35.38
36.86
40.22
36.99
37.78
34.51
39.09
41.83
44.96
23.52
39.09
38.07
84
19.89
EV/EBITx
37.74
38.44
39.73
38.49
39.18
39.49
44.78
44.99
43.78
39.93
24.53
43.78
39.61
58
18.45
FCF yield (avg)%
27.57
29.82
29.47
29.29
29.58
29.78
29.84
27.51
28.67
31.65
27.71
29.78
29.52
36
16.23
FCF margin%
27.70
25.27
25.48
24.71
27.62
25.38
26.34
24.89
24.74
22.63
19.04
24.89
25.32
64
1.066
FCF / Net incomex
1.905
2.025
2.180
2.400
2.372
2.403
2.665
3.023
2.997
2.825
1.070
2.825
2.402
73
18.89
ROIC%
18.24
17.70
15.75
16.29
17.31
14.98
12.95
13.87
14.05
16.65
5.21
14.05
16.02
10
22.65
Return on equity%
8.64
9.75
11.80
14.48
16.01
14.85
14.10
13.65
14.85
11.86
8.28
14.10
13.87
80
14.78
Return on assets%
20.72
22.74
20.91
23.32
24.00
26.06
23.93
21.22
20.41
17.53
22.68
21.22
21.98
76
27.01
EPSNT$
20.92
24.94
25.69
27.86
29.46
30.05
35.27
41.35
47.32
55.84
27.99
13.64%
10.37%
—
15.64
EPS growth%
10.78
10.62
10.21
11.36
12.96
15.77
18.53
16.66
16.02
15.69
23.90
16.02
14.32
18
63.66
Bookvalue per shNT$
19.24
19.50
21.77
23.23
24.09
23.06
24.64
26.82
31.52
34.33
25.88
7.34%
7.25%
—
47.58
FCF per shareNT$
8.95
9.76
9.26
8.77
8.76
8.80
8.74
7.58
6.94
6.33
30.41
(6.30%)
(4.05%)
—
15.83
Dividend per shNT$
68.78
82.51
85.06
96.99
94.89
95.68
96.03
98.59
110.90
122.39
18.75
5.22%
7.18%
—
26.81
Div yield (avg)%
17.41
15.84
15.03
13.51
12.88
12.18
12.39
14.36
13.81
14.29
10.57
13.81
14.05
93
8.57
Payout ratio%
32.41
32.08
32.48
34.05
31.11
28.15
27.20
26.66
27.32
29.05
10.33
27.32
30.08
76
14.65
Shares (diluted)M
12.54
12.43
12.18
12.26
12.89
12.57
12.98
11.12
10.06
9.431
14.84
(6.06%)
(2.47%)
84
28.68
Buyback yield%
12.72
14.34
11.85
10.00
9.05
9.16
10.63
8.37
5.95
5.72
24.00
8.37
9.58
67
0.409
D/E ratiox
0.465
0.456
0.487
0.470
0.506
0.469
0.435
0.425
0.425
0.442
0.176
0.435
0.461
94
0.429
Enterprise valueNT$B
1.048
0.942
0.891
0.768
0.754
0.742
0.756
0.687
0.731
0.764
1.227
0.28%
(3.28%)
13
0.795
LT debtNT$B
2.749
3.027
3.287
3.816
3.864
4.178
4.042
4.730
4.569
4.739
0.938
4.16%
7.17%
12
Cost of revenue
6.19%
0.99×
Operating expenses
5.97%
0.97×
Goodwill & intangibles
15.80%
Spread over hurdle
(6.34%)