0.943
RevenueNT$B
1.299
1.286
1.278
1.284
1.267
1.276
1.290
1.293
1.275
1.251
1.001
(0.25%)
(0.56%)
11
17.69
Revenue growth%
17.21
16.59
15.47
13.28
12.72
13.70
12.13
10.75
10.59
9.90
19.24
10.75
13.00
10
8.82
Gross margin%
27.18
27.19
28.60
30.94
29.31
30.42
32.88
33.41
34.69
36.79
15.28
33.41
30.68
89
6.45
Operating margin%
4.08
7.00
5.26
4.53
5.55
6.31
7.45
5.00
2.90
1.27
8.36
5.00
5.13
16
12.25
Net margin%
5.11
7.81
4.97
2.95
5.27
4.51
7.29
4.77
2.18
0.40
27.79
4.51
4.87
40
17.97
P/E ratio (avg)x
15.74
15.89
15.27
14.92
13.39
12.56
10.73
10.80
9.539
8.094
26.89
10.73
12.98
11
27.47
EV/EBITx
16.97
17.80
20.10
19.61
21.75
21.77
22.29
21.36
22.23
21.03
12.08
21.77
21.20
56
11.68
FCF yield (avg)%
18.27
16.62
18.04
18.04
20.77
22.43
22.95
25.04
25.78
25.64
6.18
25.04
21.60
45
14.91
FCF margin%
29.40
29.47
29.10
28.48
28.03
26.16
28.72
31.45
30.54
33.40
25.13
30.54
29.25
5
1.543
FCF / Net incomex
0.123
0.134
0.129
0.127
0.132
0.137
0.140
0.146
0.166
0.183
0.710
0.146
0.136
42
11.98
ROIC%
10.63
9.35
9.13
8.54
11.27
11.72
9.80
12.25
9.98
7.37
15.52
9.98
9.89
11
16.56
Return on equity%
18.40
21.29
22.77
20.64
20.65
19.20
17.12
15.36
14.51
13.26
27.76
15.36
18.80
69
19.18
Return on assets%
14.75
13.15
13.45
13.72
11.64
9.64
11.70
11.70
12.20
9.87
26.32
11.70
11.95
67
4.30
EPSNT$
1.77
1.55
1.56
1.57
1.35
1.36
1.18
1.15
1.14
1.00
4.56
(5.96%)
(7.02%)
—
11.01
EPS growth%
9.49
8.49
11.10
10.21
12.09
12.46
12.62
13.50
10.59
13.36
10.33
12.62
11.60
82
2.14
Bookvalue per shNT$
4.14
3.62
3.43
3.23
2.87
2.83
2.86
2.52
2.68
2.36
4.71
(3.82%)
(5.89%)
—
1.60
FCF per shareNT$
3.03
3.05
3.01
2.80
2.99
3.18
2.81
2.87
2.64
2.53
6.62
(3.29%)
(2.94%)
—
4.31
Dividend per shNT$
4.02
3.91
4.11
4.24
3.78
3.40
3.60
3.81
3.43
3.50
6.18
(1.54%)
(0.41%)
—
21.73
Div yield (avg)%
22.76
22.30
20.60
20.43
20.15
23.00
23.23
25.44
23.60
23.36
23.50
23.36
22.88
74
10.58
Payout ratio%
13.55
11.58
12.94
10.45
9.30
7.81
5.39
5.49
3.31
4.72
22.05
5.39
8.55
33
221.6
Shares (diluted)M
218.6
223.3
221.2
225.9
204.6
202.1
229.4
205.7
213.8
221.1
225.6
1.56%
(0.22%)
49
24.79
Buyback yield%
6.52
8.60
8.69
10.89
11.35
11.44
12.24
12.37
11.93
12.66
8.51
12.24
11.40
60
0.226
D/E ratiox
1.481
1.553
1.649
1.816
1.985
2.045
2.169
2.161
2.243
2.318
0.156
2.169
2.015
23
1.085
Enterprise valueNT$B
1.027
1.119
1.201
1.128
1.076
1.122
1.070
1.021
0.977
0.980
0.896
(1.85%)
(0.18%)
31
0.600
LT debtNT$B
0.378
0.400
0.386
0.375
0.400
0.426
0.466
0.523
0.574
0.580
1.181
7.71%
5.97%
41
Cost of revenue
(0.81%)
0.97×
Operating expenses
(0.25%)
1.03×
Cash and investments
19.36%
Goodwill & intangibles
17.03%
Spread over hurdle
37.49%