0.211
RevenueNT$B
0.888
0.953
1.025
1.104
1.189
1.306
1.398
1.538
1.695
1.861
0.220
9.36%
8.57%
64
18.84
Revenue growth%
16.24
16.84
18.63
21.57
21.90
24.26
27.13
26.27
25.01
23.60
13.21
25.01
22.75
86
21.35
Gross margin%
8.27
10.42
12.53
11.60
11.06
12.25
9.78
9.38
9.53
6.94
4.27
9.53
10.10
69
27.30
Operating margin%
12.28
11.55
8.62
6.91
7.87
8.59
10.08
10.98
8.33
6.18
26.55
8.59
8.61
57
23.47
Net margin%
23.96
25.62
27.07
28.13
28.20
25.26
24.41
21.86
21.06
22.69
10.05
22.69
24.84
49
29.09
P/E ratio (avg)x
28.67
31.44
36.86
42.53
51.62
55.74
62.53
65.49
66.60
67.08
9.884
65.49
53.68
41
18.36
EV/EBITx
31.20
29.40
27.18
29.42
32.35
33.45
30.57
29.35
26.07
23.95
8.550
29.35
29.41
19
13.28
FCF yield (avg)%
21.37
23.13
20.23
22.04
19.98
19.95
21.88
21.50
21.57
23.44
11.45
21.57
21.54
12
29.10
FCF margin%
14.62
11.98
14.62
14.65
13.39
15.43
17.88
15.53
17.24
18.20
22.42
17.24
15.04
81
1.322
FCF / Net incomex
1.418
1.581
1.737
1.869
2.203
2.157
2.104
2.188
2.557
2.610
1.028
2.188
2.130
87
9.57
ROIC%
6.02
6.88
6.47
8.56
7.95
7.97
7.70
8.87
5.91
5.22
11.26
7.70
7.29
44
14.01
Return on equity%
14.22
16.58
16.47
16.85
15.33
18.30
18.21
19.59
20.99
23.85
24.38
19.59
17.53
70
13.42
Return on assets%
9.63
7.11
8.80
5.81
4.23
4.31
6.12
7.50
8.10
5.90
2.56
6.12
6.62
59
11.51
EPSNT$
16.31
15.63
15.50
16.80
18.34
17.10
17.94
16.35
15.54
16.77
12.87
(1.78%)
(0.02%)
—
23.83
EPS growth%
14.85
12.25
11.31
8.49
7.29
4.91
3.51
4.01
3.07
4.61
26.51
4.01
6.10
51
15.53
Bookvalue per shNT$
8.52
7.66
8.38
8.62
8.48
7.79
7.06
8.00
7.78
7.57
6.80
(2.24%)
(1.89%)
—
8.02
FCF per shareNT$
16.00
15.34
17.11
16.54
17.54
16.29
16.85
18.26
20.70
23.71
9.66
6.22%
4.33%
—
4.79
Dividend per shNT$
6.48
6.67
6.88
6.88
6.77
7.77
8.88
8.72
10.00
9.76
6.77
7.59%
5.21%
—
9.84
Div yield (avg)%
3.97
3.91
2.58
1.00
0.40
0.40
3.35
3.23
6.13
5.82
20.18
3.35
3.29
91
22.53
Payout ratio%
12.24
9.83
11.56
8.62
6.36
9.15
9.82
7.05
5.58
7.43
21.00
7.43
8.88
33
99.65
Shares (diluted)M
99.47
103.0
123.1
139.6
150.9
170.0
174.5
182.2
213.9
223.6
99.87
8.19%
8.37%
34
21.48
Buyback yield%
20.01
22.73
19.91
22.40
23.54
23.26
23.79
26.74
24.67
23.61
22.20
23.79
23.40
76
1.651
D/E ratiox
1.442
1.439
1.357
1.188
1.226
1.212
1.300
1.307
1.234
1.190
1.473
1.234
1.267
70
1.281
Enterprise valueNT$B
3.314
3.405
3.227
3.079
3.177
3.539
3.594
3.614
3.854
4.318
2.355
6.33%
2.90%
41
1.637
LT debtNT$B
0.759
0.798
0.791
0.702
0.618
0.654
0.596
0.600
0.612
0.614
1.840
(0.14%)
(3.25%)
45
Cost of revenue
8.57%
1.00×
Operating expenses
8.99%
1.04×
Goodwill & intangibles
16.10%
Spread over hurdle
(0.78%)