0.576
RevenueNT$B
0.739
0.779
0.819
0.890
0.959
1.015
1.106
1.185
1.290
1.359
0.610
7.22%
7.11%
87
4.60
Revenue growth%
5.68
3.70
5.78
5.93
5.88
8.60
6.91
7.74
4.99
7.95
3.80
7.74
5.91
58
17.93
Gross margin%
18.59
16.23
17.09
14.40
12.22
9.35
7.75
6.88
8.19
8.17
7.41
8.17
10.79
53
6.28
Operating margin%
31.04
30.02
30.75
33.44
31.03
29.52
28.22
28.47
28.96
27.08
30.00
28.47
29.77
41
27.87
Net margin%
22.11
23.75
23.68
25.05
23.62
26.40
26.76
24.76
22.43
25.15
4.52
25.15
24.25
31
17.97
P/E ratio (avg)x
36.61
34.23
32.67
32.58
35.02
39.42
40.38
41.69
42.17
47.09
13.96
41.69
38.01
32
17.85
EV/EBITx
23.16
22.01
20.45
21.36
21.42
20.95
19.85
20.63
21.55
24.06
10.93
20.95
21.39
29
13.54
FCF yield (avg)%
4.03
4.06
3.94
1.25
0.52
0.40
0.40
3.17
1.11
2.06
12.94
1.11
1.65
41
13.34
FCF margin%
10.88
9.91
7.42
4.62
3.69
4.67
3.06
5.50
7.71
8.90
5.71
5.50
6.46
82
1.328
FCF / Net incomex
1.196
1.018
0.904
0.820
0.805
0.808
0.746
0.671
0.676
0.571
1.707
0.676
0.806
68
7.10
ROIC%
2.65
0.40
3.31
0.64
0.40
2.37
3.81
5.75
4.76
3.88
16.36
3.88
2.98
12
22.30
Return on equity%
15.01
17.83
15.40
18.20
19.66
22.10
19.28
19.05
17.91
19.37
12.51
19.28
18.63
75
5.55
Return on assets%
15.13
13.89
12.03
11.29
12.96
14.62
12.83
13.53
14.60
16.87
11.70
14.60
13.71
32
1.66
EPSNT$
2.71
2.70
3.23
3.88
4.22
4.81
5.62
5.47
6.42
6.62
1.77
9.45%
10.42%
—
5.37
EPS growth%
24.29
23.02
24.38
26.56
29.50
28.75
26.09
25.22
26.96
29.13
7.75
26.96
26.33
44
1.36
Bookvalue per shNT$
0.80
0.79
0.89
1.04
1.19
1.37
1.55
1.85
1.98
2.18
1.20
12.84%
10.20%
—
1.42
FCF per shareNT$
2.25
2.23
2.05
1.94
2.11
2.26
2.13
2.30
2.23
2.39
1.61
2.50%
1.61%
—
2.12
Dividend per shNT$
3.12
3.52
3.90
4.46
4.91
5.43
5.27
5.72
6.47
7.63
1.52
9.19%
9.53%
—
24.46
Div yield (avg)%
13.58
15.50
15.60
18.58
21.50
21.58
22.70
23.72
26.02
24.10
17.20
23.72
21.54
76
27.93
Payout ratio%
6.41
7.95
7.12
6.09
8.65
7.55
9.01
7.79
5.48
5.54
8.01
7.55
7.34
33
0.569
Shares (diluted)B
0.989
1.094
1.162
1.395
1.549
1.582
1.877
2.120
2.187
2.365
0.586
8.83%
10.88%
42
4.83
Buyback yield%
27.51
25.76
24.80
22.42
24.95
26.93
27.97
25.99
27.19
24.25
19.85
26.93
25.88
86
1.042
D/E ratiox
0.852
0.766
0.656
0.592
0.510
0.444
0.418
0.443
0.457
0.422
0.472
0.443
0.484
51
239.2
Enterprise valueNT$M
241.5
249.5
256.2
240.1
223.9
229.2
214.6
238.1
252.6
270.1
90.27
3.82%
0.73%
60
109.3
LT debtNT$M
466.8
507.0
479.5
534.3
598.1
630.4
681.6
652.4
649.8
741.5
274.7
4.39%
4.97%
7
Cost of revenue
6.83%
0.97×
Operating expenses
7.05%
0.99×
Cash and investments
18.25%
Goodwill & intangibles
17.11%
Spread over hurdle
18.37%