9.389
RevenueNT$B
13.27
13.27
13.85
13.87
14.48
14.48
15.03
15.00
14.98
15.46
9.960
1.32%
1.82%
75
20.51
Revenue growth%
12.57
14.06
14.16
13.09
13.02
14.45
15.43
15.76
15.67
14.12
14.40
15.43
14.14
64
15.60
Gross margin%
21.30
21.93
22.93
23.75
22.84
22.97
25.01
25.40
23.40
21.74
26.31
23.40
22.95
42
20.37
Operating margin%
1.37
0.40
0.51
3.43
2.51
1.10
3.46
2.34
0.40
0.40
23.17
1.10
1.23
80
10.54
Net margin%
25.07
25.20
24.76
22.26
24.25
23.95
24.49
25.85
24.95
24.36
29.85
24.49
24.62
43
17.12
P/E ratio (avg)x
15.66
17.93
17.94
18.50
22.35
25.61
28.94
31.45
36.03
43.19
10.28
31.45
23.98
40
9.989
EV/EBITx
24.00
25.00
27.82
31.25
32.15
33.24
36.75
35.68
39.19
44.50
10.66
36.75
32.70
62
6.33
FCF yield (avg)%
19.69
21.67
22.11
19.54
20.59
18.07
17.84
18.05
16.97
18.16
19.58
18.05
18.85
39
9.25
FCF margin%
23.97
26.43
23.62
20.73
18.06
16.32
19.12
19.71
18.12
19.95
11.34
19.12
19.83
24
1.658
FCF / Net incomex
1.372
1.294
1.288
1.193
1.202
1.243
1.083
1.007
1.004
1.031
1.473
1.031
1.198
14
3.84
ROIC%
15.47
13.63
11.00
12.56
12.20
9.82
12.63
13.29
10.81
11.13
21.01
11.13
12.38
77
7.43
Return on equity%
1.12
1.23
0.40
0.97
0.67
0.40
0.40
2.16
4.30
3.96
5.42
2.16
1.04
60
19.52
Return on assets%
0.40
1.16
3.21
1.46
0.40
0.40
0.40
2.94
5.69
8.16
11.83
2.94
1.31
29
21.91
EPSNT$
12.66
14.37
16.24
15.47
17.25
18.32
19.36
18.66
18.88
19.88
24.05
2.88%
5.12%
—
20.35
EPS growth%
17.09
14.77
13.14
11.87
9.92
12.88
15.52
18.46
19.06
16.94
27.82
16.94
15.14
11
15.75
Bookvalue per shNT$
12.22
11.25
10.79
11.56
10.26
11.34
12.55
11.12
11.14
12.28
16.43
3.66%
(0.38%)
—
5.20
FCF per shareNT$
3.63
3.59
3.51
3.37
3.73
4.10
4.18
3.82
3.55
3.14
3.74
(3.36%)
(2.13%)
—
15.13
Dividend per shNT$
7.08
7.20
6.75
6.26
6.31
7.09
7.24
7.85
8.36
7.75
6.57
4.18%
0.26%
—
11.42
Div yield (avg)%
8.14
5.26
5.84
5.13
4.46
7.31
6.70
4.27
2.28
4.93
25.89
4.93
5.19
47
8.10
Payout ratio%
10.44
10.84
12.87
11.74
8.81
10.67
12.61
13.96
12.31
14.92
12.84
12.61
12.03
22
241.7
Shares (diluted)M
388.7
380.7
434.3
428.7
433.6
489.9
511.6
517.3
544.1
568.1
247.6
5.55%
5.05%
68
4.41
Buyback yield%
1.00
1.49
1.70
4.27
2.78
3.84
3.77
5.02
3.78
1.05
16.93
3.78
3.28
92
0.417
D/E ratiox
1.112
1.060
1.079
1.084
0.958
0.896
0.879
0.906
0.860
0.731
0.444
0.879
0.932
29
7.258
Enterprise valueNT$B
14.21
16.16
19.18
18.89
18.72
21.44
24.30
27.94
29.26
31.85
20.12
11.22%
8.10%
72
6.276
LT debtNT$B
23.29
26.64
28.36
27.67
26.22
25.15
27.99
26.39
31.09
35.03
6.245
5.96%
4.73%
66
Cost of revenue
1.58%
0.98×
Operating expenses
2.27%
1.05×
Cash and investments
15.86%