0.390
RevenueNT$B
0.673
0.686
0.730
0.779
0.812
0.838
0.889
0.923
0.955
1.004
0.420
4.35%
4.30%
24
12.91
Revenue growth%
11.03
12.52
11.58
8.95
9.63
12.28
10.87
11.54
12.90
11.73
12.25
11.73
11.56
12
3.89
Gross margin%
15.63
15.64
17.27
16.91
15.65
15.37
12.67
13.12
11.65
8.96
10.42
12.67
15.50
43
14.21
Operating margin%
9.98
10.07
10.81
8.01
7.04
8.25
7.27
5.90
4.39
2.37
11.07
5.90
7.64
32
22.87
Net margin%
20.10
22.44
23.74
21.56
22.45
22.53
19.76
19.52
22.34
19.63
5.60
19.76
21.95
93
17.37
P/E ratio (avg)x
10.85
11.73
12.59
14.71
14.33
14.90
15.03
14.54
16.04
19.21
6.496
15.03
14.62
6
6.952
EV/EBITx
17.69
15.67
14.55
13.60
13.06
13.93
12.96
11.90
10.57
10.96
26.23
11.90
13.33
56
11.85
FCF yield (avg)%
20.44
20.69
19.66
20.99
21.65
20.92
22.49
22.59
25.10
22.70
5.56
22.59
21.32
49
13.59
FCF margin%
27.31
27.76
29.78
31.70
33.03
35.81
38.65
38.62
35.82
33.04
14.36
35.82
33.04
82
1.034
FCF / Net incomex
1.797
2.135
2.164
2.592
2.588
2.748
3.101
3.294
3.440
3.704
1.133
3.294
2.670
82
15.31
ROIC%
19.09
17.65
17.45
16.59
15.09
12.81
11.18
10.57
7.90
5.96
13.91
10.57
13.95
13
21.19
Return on equity%
0.64
0.40
2.83
0.40
0.40
0.40
0.40
3.15
3.24
3.12
28.22
3.12
0.52
80
20.50
Return on assets%
24.23
25.04
23.45
24.07
21.87
23.75
22.59
22.31
21.71
22.74
8.71
22.59
23.09
40
1.70
EPSNT$
1.68
1.57
1.75
1.86
1.98
2.08
2.02
1.95
2.15
2.22
1.88
2.29%
2.44%
—
26.01
EPS growth%
31.66
30.21
27.42
27.69
27.80
30.57
31.55
28.92
27.69
26.24
4.48
28.92
28.36
54
0.65
Bookvalue per shNT$
1.77
2.00
2.04
2.10
2.33
2.34
2.74
2.77
3.15
3.47
0.92
8.35%
8.37%
—
1.81
FCF per shareNT$
2.71
2.79
3.05
3.32
3.10
3.27
3.48
3.48
3.76
3.72
0.61
3.73%
4.28%
—
0.98
Dividend per shNT$
0.79
0.83
0.97
1.05
1.13
1.25
1.42
1.42
1.59
1.76
0.74
9.33%
8.07%
—
5.64
Div yield (avg)%
14.86
12.86
11.67
12.05
9.72
12.32
12.27
10.04
11.14
12.63
27.72
12.27
12.16
44
23.10
Payout ratio%
7.57
4.63
6.36
7.06
9.15
10.63
9.42
8.14
5.57
3.55
23.80
8.14
7.31
27
102.1
Shares (diluted)M
84.45
88.23
98.13
99.90
105.7
106.2
108.4
95.26
88.53
93.28
97.86
(2.47%)
1.51%
71
24.66
Buyback yield%
11.93
10.89
9.65
7.00
5.08
4.84
6.55
6.77
4.64
1.79
21.95
4.84
6.66
69
1.367
D/E ratiox
2.750
3.083
3.390
3.734
3.936
3.978
4.032
4.577
4.549
5.483
0.582
4.549
3.957
22
474.0
Enterprise valueNT$M
619.2
624.1
682.0
703.5
678.6
683.8
619.9
674.2
743.9
672.6
108.6
(0.18%)
(0.26%)
88
378.8
LT debtNT$M
453.7
400.3
391.0
403.9
367.0
340.0
347.2
329.7
347.2
313.9
514.7
(3.08%)
(3.15%)
80
Cost of revenue
4.49%
1.02×
Operating expenses
4.20%
0.99×
Property and equipment
13.72%
Spread over hurdle
20.28%