1.044
RevenueNT$B
2.821
2.913
3.031
3.107
3.101
3.107
3.215
3.207
3.205
3.234
1.086
0.84%
1.46%
42
20.63
Revenue growth%
25.79
26.53
24.35
26.83
28.52
28.47
28.33
25.44
23.97
23.80
9.72
25.44
26.16
63
22.97
Gross margin%
14.80
14.33
13.89
13.24
15.90
13.56
12.95
11.82
13.74
11.82
12.39
12.95
13.65
35
16.28
Operating margin%
24.14
22.31
20.89
18.64
16.68
17.74
15.10
12.77
13.94
15.71
28.84
15.10
17.21
64
24.67
Net margin%
2.77
3.05
1.73
0.40
0.40
0.40
2.77
2.58
3.98
3.29
10.46
2.77
2.68
45
30.56
P/E ratio (avg)x
7.956
9.161
10.70
11.91
11.39
11.87
12.46
12.22
12.65
13.89
36.71
12.46
11.89
70
35.92
EV/EBITx
31.09
27.37
28.16
30.99
28.76
28.75
29.40
30.48
30.81
29.79
23.94
29.79
29.60
18
19.81
FCF yield (avg)%
4.67
3.48
4.32
5.01
2.77
4.59
7.26
4.38
7.35
5.18
27.65
5.18
4.63
87
18.61
FCF margin%
8.04
9.70
7.20
7.60
5.05
6.97
5.04
7.81
10.23
7.53
29.01
7.53
7.57
21
0.771
FCF / Net incomex
0.906
0.890
1.004
1.031
1.052
1.126
1.271
1.224
1.278
1.386
0.230
1.271
1.089
55
8.56
ROIC%
19.20
17.47
20.06
17.08
14.77
15.30
15.40
18.40
20.61
20.53
19.64
18.40
17.93
47
3.09
Return on equity%
33.52
32.91
31.09
31.09
32.54
32.87
34.09
35.27
38.10
37.78
25.21
35.27
33.21
27
24.52
Return on assets%
26.68
28.66
29.84
28.95
30.49
28.55
31.48
29.79
32.33
35.03
4.48
31.48
29.81
67
14.38
EPSNT$
3.81
3.79
3.99
3.90
3.82
3.37
2.92
3.01
2.97
2.78
16.06
(6.14%)
(3.46%)
—
8.86
EPS growth%
0.40
1.61
0.58
0.40
2.51
4.39
5.96
5.98
5.25
2.66
24.75
5.25
2.59
17
14.40
Bookvalue per shNT$
6.54
6.46
5.91
5.17
5.63
6.22
5.45
6.04
6.09
5.46
4.75
(0.63%)
(1.05%)
—
10.66
FCF per shareNT$
7.21
7.48
8.11
8.78
9.36
10.23
10.89
11.95
10.71
11.83
3.00
4.79%
5.55%
—
11.66
Dividend per shNT$
7.65
8.47
8.65
9.10
9.34
9.18
9.80
9.51
8.90
8.62
9.08
(1.60%)
2.20%
—
4.39
Div yield (avg)%
23.47
24.17
26.76
24.50
23.18
25.09
26.51
24.94
25.51
23.56
6.10
25.09
24.72
78
5.65
Payout ratio%
6.78
6.99
4.28
1.72
0.40
0.40
2.89
2.99
3.53
6.04
11.38
2.99
3.26
51
89.46
Shares (diluted)M
101.9
117.5
131.9
124.6
127.1
137.8
134.4
126.5
122.0
117.9
87.91
(1.49%)
2.86%
40
21.60
Buyback yield%
20.66
22.84
24.07
26.38
26.91
27.14
29.62
29.93
32.46
34.44
29.62
29.93
27.02
16
1.332
D/E ratiox
1.092
1.145
1.184
1.105
1.216
1.091
1.154
1.147
1.239
1.129
0.482
1.147
1.146
77
2.862
Enterprise valueNT$B
4.269
4.658
5.537
6.725
7.687
9.157
9.067
9.533
11.62
11.59
2.273
8.56%
10.39%
35
0.475
LT debtNT$B
0.288
0.278
0.299
0.339
0.380
0.430
0.504
0.522
0.591
0.672
1.567
12.07%
8.98%
93
Cost of revenue
1.63%
1.02×
Operating expenses
0.39%
0.90×
Goodwill & intangibles
20.76%
Spread over hurdle
12.22%