2.009
RevenueNT$B
16.68
17.25
17.38
17.58
17.66
17.72
18.10
18.06
18.54
18.87
2.190
1.34%
1.47%
27
5.71
Revenue growth%
21.49
24.46
23.42
21.23
21.10
20.54
20.31
22.16
19.29
21.82
15.85
20.54
21.36
22
20.01
Gross margin%
20.13
18.12
17.06
17.07
16.73
18.82
15.88
17.97
20.43
22.12
10.10
18.82
18.04
29
3.48
Operating margin%
14.90
15.38
14.75
16.24
19.02
17.05
15.33
14.83
12.31
13.40
13.04
14.83
15.11
31
20.07
Net margin%
12.36
13.32
14.51
14.04
15.65
17.98
15.61
17.01
15.39
12.91
14.35
15.61
14.95
74
37.30
P/E ratio (avg)x
31.40
30.09
33.12
31.53
30.34
28.80
28.50
28.28
30.08
33.13
14.82
28.80
30.22
45
36.99
EV/EBITx
20.07
19.81
22.64
24.28
25.20
25.61
26.82
30.40
33.27
33.76
10.86
30.40
25.41
58
12.30
FCF yield (avg)%
19.24
16.27
18.67
20.29
18.49
16.32
17.60
17.48
15.12
13.97
19.66
16.32
17.54
75
4.84
FCF margin%
11.73
12.15
9.45
7.15
6.05
6.28
4.19
5.20
5.47
7.15
4.64
5.47
6.71
11
0.604
FCF / Net incomex
0.767
0.779
0.830
0.802
0.857
0.947
1.015
1.156
1.114
1.088
0.585
1.088
0.902
7
5.89
ROIC%
28.55
31.46
33.50
35.84
33.45
31.85
30.43
33.14
32.68
35.01
19.93
32.68
32.91
91
7.57
Return on equity%
18.70
20.33
21.67
23.93
26.67
25.66
27.39
24.44
23.18
22.89
8.97
24.44
23.56
80
18.85
Return on assets%
27.22
26.71
25.23
27.12
27.16
29.54
29.13
30.20
28.26
27.45
22.16
29.13
27.33
94
6.75
EPSNT$
10.98
9.72
9.61
9.93
8.93
8.81
8.83
7.55
7.52
7.25
7.09
(4.08%)
(4.92%)
—
25.29
EPS growth%
27.48
30.36
30.99
33.04
33.80
35.09
35.94
38.89
40.85
42.01
20.16
38.89
34.44
78
2.64
Bookvalue per shNT$
16.64
15.11
14.73
14.28
13.44
12.77
11.72
11.01
10.35
10.01
5.49
(5.73%)
(4.30%)
—
15.70
FCF per shareNT$
8.99
9.61
10.15
9.97
10.85
12.60
14.42
16.21
16.46
15.78
3.41
7.77%
5.74%
—
9.99
Dividend per shNT$
6.81
7.68
7.35
7.70
8.60
8.08
8.53
9.68
10.21
10.32
3.08
3.72%
4.11%
—
4.74
Div yield (avg)%
28.07
27.98
26.33
26.86
25.83
25.62
26.75
29.49
28.21
31.11
25.18
28.21
27.42
28
3.29
Payout ratio%
7.48
8.65
9.98
8.15
9.51
7.83
8.86
6.01
7.08
4.86
19.74
7.08
7.99
23
508.8
Shares (diluted)M
695.4
739.2
775.4
713.2
742.7
673.8
715.9
667.7
680.2
674.1
506.3
(1.92%)
0.53%
21
7.47
Buyback yield%
3.73
0.83
0.40
0.40
2.84
4.25
6.06
6.73
5.23
7.51
2.41
6.06
3.99
91
0.930
D/E ratiox
1.527
1.636
1.538
1.700
1.742
1.888
1.713
1.707
1.517
1.428
1.096
1.707
1.668
66
7.123
Enterprise valueNT$B
7.229
7.448
7.689
8.242
9.350
9.632
10.68
11.13
13.02
12.54
14.13
6.04%
6.88%
72
12.80
LT debtNT$B
2.394
2.236
2.194
2.379
2.412
2.684
2.851
2.721
3.109
3.404
1.101
7.13%
2.96%
71
Cost of revenue
1.42%
1.00×
Operating expenses
1.65%
1.02×
Cash and investments
18.41%
Spread over hurdle
66.61%