0.309
RevenueNT$B
1.098
1.126
1.178
1.216
1.284
1.302
1.352
1.376
1.464
1.533
0.318
3.61%
3.84%
70
3.62
Revenue growth%
7.40
5.87
8.00
5.86
6.56
8.41
10.74
10.52
10.73
12.11
13.12
10.73
8.20
81
25.76
Gross margin%
13.74
14.95
14.34
11.56
11.43
13.89
14.62
14.27
13.25
13.62
25.29
13.89
13.82
87
10.50
Operating margin%
19.00
17.79
17.78
15.88
16.98
17.77
16.52
16.61
19.06
20.37
19.02
17.77
17.77
32
26.60
Net margin%
20.62
20.52
17.95
17.50
18.52
17.97
18.08
16.02
17.06
17.06
24.36
17.06
17.96
42
19.57
P/E ratio (avg)x
15.66
18.08
18.37
20.66
20.19
18.94
17.75
17.27
19.01
18.35
35.99
18.35
18.36
57
26.94
EV/EBITx
45.61
44.93
43.01
43.58
47.41
54.01
63.78
68.07
76.49
77.56
37.13
68.07
50.71
60
7.83
FCF yield (avg)%
7.20
6.18
5.47
6.45
5.01
4.07
4.15
1.58
4.21
2.46
24.79
4.07
4.61
28
21.77
FCF margin%
15.86
17.12
19.74
21.16
18.59
16.62
16.27
16.51
18.27
19.65
26.08
16.62
17.69
64
0.874
FCF / Net incomex
0.206
0.202
0.217
0.187
0.202
0.179
0.154
0.166
0.159
0.136
1.732
0.159
0.183
43
17.75
ROIC%
7.91
9.09
7.22
8.20
11.00
13.15
13.13
13.10
10.89
13.43
22.79
13.13
10.94
18
2.27
Return on equity%
31.72
28.86
26.98
28.95
26.58
24.03
25.17
22.17
25.08
27.52
10.55
25.08
26.78
20
4.88
Return on assets%
12.68
10.38
9.46
6.49
4.30
3.00
2.75
4.52
7.19
5.84
25.49
4.52
6.16
75
14.52
EPSNT$
17.37
15.23
15.37
14.70
15.66
14.73
14.64
15.46
16.74
15.89
16.02
0.30%
(0.78%)
—
27.08
EPS growth%
8.77
10.65
7.81
5.45
4.03
3.48
4.21
6.23
7.82
5.48
16.84
5.48
5.85
20
9.94
Bookvalue per shNT$
24.43
25.63
30.43
32.23
34.72
35.69
37.22
37.74
40.51
42.57
16.30
4.16%
6.73%
—
13.70
FCF per shareNT$
5.63
5.54
6.22
7.07
6.76
7.44
7.25
8.27
8.73
9.12
8.82
6.17%
4.74%
—
9.67
Dividend per shNT$
14.51
15.65
17.35
18.04
20.87
24.31
28.37
29.40
28.21
29.40
5.30
7.09%
8.74%
—
10.03
Div yield (avg)%
3.12
0.49
0.40
0.40
0.40
0.77
0.40
0.40
0.40
0.40
6.60
0.40
0.40
40
9.64
Payout ratio%
9.47
10.65
12.71
14.99
14.82
12.96
15.47
15.96
15.20
17.02
11.62
15.47
14.90
20
62.62
Shares (diluted)M
91.66
95.75
103.3
92.19
93.14
101.7
96.84
86.81
88.69
84.86
65.92
(1.85%)
(0.21%)
77
12.20
Buyback yield%
9.83
11.01
12.70
12.55
11.47
13.78
13.59
10.69
10.47
8.79
27.91
10.69
11.24
16
1.696
D/E ratiox
1.115
1.171
1.173
1.371
1.557
1.625
1.526
1.551
1.699
1.894
0.610
1.625
1.538
51
1.430
Enterprise valueNT$B
1.042
1.181
1.345
1.561
1.655
1.743
1.733
1.697
1.830
1.790
0.754
1.58%
5.66%
53
0.351
LT debtNT$B
1.421
1.539
1.369
1.273
1.347
1.388
1.455
1.561
1.498
1.534
0.100
2.63%
1.73%
25
Cost of revenue
3.78%
0.99×
Operating expenses
3.74%
0.99×
Cash and investments
20.07%