16.33
RevenueNT$B
30.19
30.78
31.46
32.48
34.30
35.51
36.94
38.69
39.37
41.30
17.63
3.79%
3.77%
66
3.05
Revenue growth%
17.67
17.20
15.92
15.87
14.77
15.02
17.44
20.14
22.04
24.94
27.12
20.14
17.32
89
4.64
Gross margin%
7.72
7.92
8.29
11.00
10.54
11.26
9.77
12.55
15.11
12.47
12.52
12.47
10.77
20
6.39
Operating margin%
12.92
14.80
16.42
14.88
12.00
11.10
9.60
10.26
8.68
7.26
15.49
9.60
11.55
65
24.11
Net margin%
9.82
8.93
6.88
4.27
3.50
0.50
0.40
1.00
1.11
2.52
2.51
1.00
3.01
31
32.81
P/E ratio (avg)x
11.83
10.74
11.56
10.90
11.14
11.67
10.84
11.06
11.84
11.79
17.94
11.67
11.35
17
21.65
EV/EBITx
40.40
43.99
42.30
40.55
38.87
41.28
45.46
45.35
47.12
50.41
29.73
45.46
43.15
79
22.78
FCF yield (avg)%
2.88
0.47
0.40
0.40
0.40
0.40
1.10
0.40
0.40
2.73
6.29
0.40
0.40
14
20.74
FCF margin%
19.74
20.29
21.59
19.27
21.72
20.46
18.67
16.33
14.39
13.82
8.73
16.33
19.50
71
0.347
FCF / Net incomex
0.952
0.929
1.037
1.192
1.270
1.214
1.137
1.098
1.172
1.250
0.831
1.172
1.154
76
7.45
ROIC%
29.00
29.14
30.17
32.78
32.97
35.82
35.33
36.59
35.28
32.83
29.57
35.33
32.90
28
18.71
Return on equity%
24.79
25.12
25.26
22.28
22.91
22.35
24.36
21.88
19.47
20.27
28.64
21.88
22.63
48
22.60
Return on assets%
7.51
5.41
7.72
10.36
8.67
8.72
7.55
5.53
4.11
6.99
22.21
6.99
7.53
74
3.38
EPSNT$
1.69
1.81
2.02
2.16
1.96
1.77
1.66
1.72
1.57
1.46
3.47
(5.77%)
(1.42%)
—
10.61
EPS growth%
0.62
0.40
0.40
0.40
3.02
2.30
0.40
0.40
2.44
3.30
10.43
2.30
0.51
62
1.34
Bookvalue per shNT$
1.91
1.78
1.72
1.47
1.25
1.08
0.97
0.95
0.84
0.78
0.56
(9.04%)
(7.90%)
—
1.12
FCF per shareNT$
0.84
0.82
0.81
0.72
0.80
0.77
0.69
0.62
0.59
0.55
2.49
(7.35%)
(4.10%)
—
1.88
Dividend per shNT$
2.29
2.16
2.08
2.01
2.32
2.56
2.75
2.63
3.03
2.83
2.26
4.07%
3.53%
—
20.46
Div yield (avg)%
25.34
26.90
27.84
30.48
29.49
28.86
27.11
27.71
28.69
27.62
18.86
27.71
27.77
78
16.19
Payout ratio%
12.98
15.49
17.84
20.22
22.23
19.92
22.87
21.29
19.03
19.05
7.65
19.92
19.48
26
4.528
Shares (diluted)B
8.995
9.828
10.28
11.06
12.88
14.05
15.98
16.24
17.14
18.34
4.437
7.31%
9.44%
56
5.71
Buyback yield%
19.59
21.62
20.68
21.16
18.90
17.23
19.53
19.73
17.59
17.95
26.03
17.95
19.56
30
1.237
D/E ratiox
0.657
0.619
0.561
0.539
0.573
0.606
0.674
0.619
0.576
0.555
0.948
0.606
0.591
23
21.04
Enterprise valueNT$B
40.85
37.19
33.58
30.31
31.15
33.75
35.43
37.11
35.73
36.39
4.392
3.16%
(0.29%)
68
29.93
LT debtNT$B
47.47
44.27
43.21
48.91
53.40
60.80
62.35
64.04
59.24
65.72
14.92
4.24%
3.90%
38
Cost of revenue
3.72%
1.00×
Operating expenses
4.54%
1.08×
Property and equipment
15.10%