0.759
RevenueNT$B
1.032
1.090
1.133
1.196
1.235
1.257
1.331
1.411
1.441
1.485
0.837
3.76%
4.15%
39
21.57
Revenue growth%
4.82
5.14
7.72
7.46
10.23
8.69
11.32
12.80
11.21
12.74
2.08
11.32
9.46
26
5.47
Gross margin%
17.04
14.05
13.31
10.74
12.45
11.90
13.60
12.48
10.16
9.64
7.92
11.90
12.46
43
2.14
Operating margin%
24.22
21.27
19.03
18.37
18.71
20.75
23.09
22.40
22.04
20.97
24.74
22.04
21.12
5
16.04
Net margin%
10.70
8.46
6.53
4.12
3.70
1.47
1.09
1.56
0.40
0.40
29.24
1.09
2.63
87
9.955
P/E ratio (avg)x
6.590
5.677
4.872
4.812
4.979
5.145
5.577
4.791
5.132
5.438
27.61
5.145
5.139
51
36.86
EV/EBITx
11.20
10.28
10.19
9.482
9.696
9.810
10.09
8.539
8.433
8.967
13.22
8.967
9.753
33
13.56
FCF yield (avg)%
16.57
14.06
13.99
14.03
16.48
14.25
16.41
18.02
20.68
19.40
25.58
18.02
16.45
57
25.06
FCF margin%
14.47
12.28
10.83
12.74
15.20
12.25
12.06
13.62
12.63
13.84
12.35
12.63
12.68
67
0.839
FCF / Net incomex
1.262
1.291
1.383
1.388
1.474
1.583
1.706
1.533
1.557
1.448
0.113
1.557
1.461
26
6.68
ROIC%
15.31
13.82
15.57
16.23
15.80
17.33
19.21
17.81
15.74
15.74
21.27
17.33
15.77
35
13.89
Return on equity%
10.64
10.40
11.04
9.91
9.85
11.09
12.19
12.09
9.31
10.75
21.56
11.09
10.69
28
20.21
Return on assets%
33.00
30.25
28.30
26.36
25.43
23.14
22.12
20.52
19.35
18.09
8.26
20.52
24.28
87
2.15
EPSNT$
2.36
2.53
2.16
2.22
2.38
2.01
1.75
1.65
1.50
1.32
2.35
(11.09%)
(6.57%)
—
10.31
EPS growth%
24.06
25.30
24.38
23.02
25.29
26.02
27.47
30.25
27.77
25.96
5.62
27.47
25.63
67
3.55
Bookvalue per shNT$
5.13
5.19
5.45
5.71
6.77
6.78
7.90
7.73
9.00
9.79
3.16
7.66%
7.25%
—
2.00
FCF per shareNT$
1.31
1.38
1.58
1.75
1.71
1.98
2.12
2.29
2.55
2.61
2.46
8.83%
8.88%
—
2.22
Dividend per shNT$
2.96
2.74
2.65
2.76
2.93
2.66
2.79
3.01
2.69
2.37
1.85
(4.18%)
(2.48%)
—
20.83
Div yield (avg)%
28.12
30.07
32.54
34.42
36.38
37.13
35.95
35.95
37.26
35.30
3.06
35.95
35.63
52
29.10
Payout ratio%
14.16
15.89
15.77
12.81
10.91
9.11
9.75
11.07
8.44
11.04
2.57
9.75
11.05
72
191.4
Shares (diluted)M
214.2
231.2
254.8
250.4
268.6
271.6
306.7
342.1
357.1
356.5
194.7
5.83%
5.61%
57
26.18
Buyback yield%
21.80
22.88
25.23
25.98
25.90
25.57
24.40
27.18
24.97
26.84
29.31
25.57
25.40
28
1.722
D/E ratiox
2.058
2.165
2.150
2.178
2.249
2.201
2.137
2.483
2.580
2.570
1.094
2.483
2.189
19
1,173
Enterprise valueNT$M
128.4
135.6
135.1
123.4
117.9
123.4
122.8
113.6
114.4
113.4
789.0
(0.77%)
(0.68%)
88
1.365
LT debtNT$B
0.584
0.601
0.723
0.721
0.801
0.921
1.092
1.108
1.130
1.338
0.754
10.82%
9.29%
77
Cost of revenue
3.86%
0.97×
Operating expenses
4.28%
1.01×
Cash and investments
14.93%