1.725
RevenueNT$B
25.43
25.35
25.20
26.06
26.22
26.05
26.83
27.29
28.08
28.13
1.849
1.42%
1.13%
26
22.40
Revenue growth%
11.19
12.12
10.85
11.39
14.28
12.00
14.35
16.24
16.02
17.06
18.81
16.02
13.20
8
10.40
Gross margin%
17.31
17.85
16.31
13.88
14.33
13.62
13.48
12.38
11.08
8.42
17.36
12.38
13.75
40
26.28
Operating margin%
17.71
18.16
16.26
17.55
19.46
18.17
17.82
18.96
16.23
15.73
8.76
17.82
17.76
20
5.49
Net margin%
4.92
5.71
8.10
5.44
3.74
4.75
2.72
3.72
1.83
2.82
17.07
2.82
4.24
8
8.753
P/E ratio (avg)x
53.12
55.72
65.65
74.44
77.96
87.29
86.94
102.4
101.8
101.6
11.24
101.6
82.45
55
34.79
EV/EBITx
20.48
19.93
21.05
22.43
22.33
22.70
21.95
23.80
22.76
23.84
9.190
22.76
22.38
93
8.29
FCF yield (avg)%
27.24
30.17
32.95
35.34
34.49
33.66
34.89
36.03
34.82
34.14
19.43
34.82
34.31
22
10.14
FCF margin%
15.15
17.31
16.17
16.12
16.46
18.60
20.89
21.87
19.71
19.20
26.78
19.71
17.95
36
0.709
FCF / Net incomex
1.542
1.579
1.540
1.536
1.659
1.812
1.943
1.986
1.845
1.935
0.476
1.935
1.735
84
7.41
ROIC%
28.01
25.97
27.53
27.32
25.04
22.45
23.76
23.93
21.45
24.28
18.82
23.76
24.66
55
11.54
Return on equity%
30.02
32.49
31.76
30.10
31.53
29.22
31.62
33.03
33.79
32.94
29.11
32.94
31.69
70
22.13
Return on assets%
0.40
0.40
3.34
2.78
0.86
0.40
0.40
0.40
0.40
1.46
13.44
0.40
0.40
21
4.92
EPSNT$
3.85
4.03
3.98
4.53
4.25
4.94
4.94
5.33
5.46
6.09
5.06
7.45%
4.47%
—
2.99
EPS growth%
21.37
22.00
20.59
20.85
21.88
20.91
17.95
18.50
17.45
18.00
6.03
18.00
20.72
84
5.02
Bookvalue per shNT$
1.65
1.81
1.91
1.92
1.99
2.20
2.27
2.57
2.79
2.71
4.05
6.35%
5.70%
—
2.28
FCF per shareNT$
4.72
5.38
6.49
7.37
8.92
9.02
10.36
12.31
12.51
12.52
5.89
7.02%
12.41%
—
3.80
Dividend per shNT$
3.47
3.20
2.88
2.79
2.88
3.22
2.92
2.83
2.51
2.48
5.84
(2.93%)
(3.07%)
—
6.59
Div yield (avg)%
2.96
0.40
1.98
0.40
0.40
0.40
2.63
1.45
0.40
0.61
8.88
0.61
0.50
42
22.83
Payout ratio%
25.55
26.93
28.35
28.51
27.62
25.95
24.11
26.68
28.75
25.84
17.76
25.95
26.81
8
2.308
Shares (diluted)B
3.570
4.043
4.537
4.626
4.753
4.717
5.411
5.152
5.029
5.300
2.325
2.20%
5.15%
10
13.07
Buyback yield%
31.81
33.58
32.53
31.40
30.17
27.72
25.97
27.84
29.12
26.79
19.34
27.72
29.64
56
1.344
D/E ratiox
2.091
2.411
2.805
3.161
3.540
3.581
4.051
4.650
5.247
5.082
0.776
4.650
3.561
94
18.73
Enterprise valueNT$B
24.94
25.92
22.64
22.40
19.32
19.82
20.11
21.30
18.71
16.04
16.99
(3.66%)
(5.50%)
86
12.99
LT debtNT$B
15.02
15.05
15.25
16.54
17.56
19.33
19.06
22.00
24.03
28.21
10.71
9.94%
6.66%
74
Cost of revenue
1.06%
0.99×
Operating expenses
1.13%
1.00×
Cash and investments
18.27%
Property and equipment
14.90%