0.771
RevenueNT$B
0.780
0.865
0.952
1.041
1.157
1.274
1.392
1.524
1.625
1.779
0.823
8.98%
9.25%
41
14.39
Revenue growth%
16.24
14.74
16.42
14.80
15.84
17.53
18.46
18.73
18.87
20.83
28.38
18.73
16.98
7
10.31
Gross margin%
14.37
14.44
13.01
14.42
12.36
10.82
8.90
9.02
9.63
9.92
18.83
9.63
11.59
78
14.82
Operating margin%
32.93
35.03
33.07
32.48
34.83
32.09
31.27
30.16
29.09
30.68
23.15
30.68
32.29
57
28.93
Net margin%
7.94
5.62
4.66
5.80
8.28
5.83
4.59
5.79
6.48
5.39
28.36
5.79
5.80
79
14.08
P/E ratio (avg)x
15.39
15.03
14.64
12.88
12.03
12.02
11.76
11.87
11.95
10.69
10.04
11.87
12.03
85
15.33
EV/EBITx
18.14
21.75
21.89
22.07
22.67
26.84
26.91
32.49
33.85
34.05
17.31
32.49
24.75
31
21.63
FCF yield (avg)%
26.28
26.83
27.49
27.30
28.87
31.29
29.52
28.19
25.66
23.79
28.05
28.19
27.39
83
26.33
FCF margin%
21.65
24.39
25.27
27.97
30.34
32.99
30.06
28.41
29.03
27.70
15.05
29.03
28.19
89
1.368
FCF / Net incomex
0.691
0.612
0.579
0.524
0.501
0.464
0.473
0.500
0.474
0.451
0.601
0.473
0.500
58
7.60
ROIC%
20.93
23.83
23.79
21.80
23.90
24.12
21.33
18.92
19.83
22.31
18.54
21.33
22.06
23
16.86
Return on equity%
27.96
30.42
29.77
32.54
30.85
32.89
34.94
33.68
35.69
35.78
24.05
34.94
32.72
70
3.47
Return on assets%
12.08
9.64
8.71
6.28
4.17
3.83
3.99
2.60
4.12
1.57
18.37
3.83
4.14
56
3.07
EPSNT$
5.38
5.52
6.53
6.89
7.87
9.05
10.08
11.52
11.48
12.42
3.20
9.57%
10.28%
—
29.54
EPS growth%
9.66
12.59
15.45
15.61
13.07
12.98
11.02
8.98
9.84
8.25
26.27
9.84
11.80
52
1.60
Bookvalue per shNT$
4.15
4.54
4.11
4.42
3.92
3.84
3.80
3.35
3.43
3.57
5.07
(1.90%)
(0.91%)
—
5.18
FCF per shareNT$
1.66
1.76
1.57
1.54
1.39
1.33
1.44
1.21
1.20
1.29
2.76
(1.37%)
(2.46%)
—
5.12
Dividend per shNT$
5.32
5.08
5.67
6.49
6.46
6.20
6.81
7.52
8.41
8.21
4.06
4.90%
5.94%
—
4.11
Div yield (avg)%
11.48
9.92
7.23
9.33
7.68
4.83
7.40
5.00
6.84
4.60
7.48
5.00
7.31
46
26.77
Payout ratio%
31.09
30.04
28.83
26.68
25.69
27.76
28.94
25.96
26.23
25.15
10.32
26.23
27.22
81
196.9
Shares (diluted)M
179.9
197.7
196.3
187.1
184.9
186.2
202.6
203.6
175.2
177.3
204.4
(0.83%)
(0.32%)
20
19.84
Buyback yield%
14.31
11.41
14.40
16.67
13.93
16.02
16.59
18.93
20.78
23.44
24.04
18.93
16.30
39
1.270
D/E ratiox
1.056
0.943
0.963
1.068
1.081
1.203
1.137
1.055
0.943
0.981
1.439
1.055
1.055
31
1.536
Enterprise valueNT$B
1.670
1.888
1.885
1.969
2.058
1.999
2.147
2.213
2.173
2.137
0.892
0.76%
3.38%
72
0.441
LT debtNT$B
0.326
0.332
0.294
0.284
0.262
0.259
0.280
0.255
0.237
0.223
1.456
(3.21%)
(3.54%)
22
Cost of revenue
9.33%
1.01×
Operating expenses
8.46%
0.93×
Property and equipment
16.84%
Spread over hurdle
11.12%