0.741
RevenueNT$B
0.722
0.785
0.840
0.900
0.978
1.070
1.139
1.228
1.284
1.366
0.760
6.91%
7.55%
27
18.49
Revenue growth%
10.59
11.05
14.03
13.39
12.32
10.33
8.60
11.41
9.31
12.28
20.30
10.33
11.23
74
16.74
Gross margin%
12.18
12.04
12.29
11.56
12.81
15.59
17.50
19.97
19.95
18.60
20.59
18.60
14.20
86
20.60
Operating margin%
10.87
11.78
12.78
9.81
7.56
8.13
9.29
10.29
10.21
7.30
9.60
9.29
10.01
33
3.20
Net margin%
20.91
17.97
15.37
14.09
16.30
17.58
14.86
12.08
13.25
10.41
14.46
13.25
15.11
83
27.49
P/E ratio (avg)x
15.48
17.15
16.28
14.95
14.07
12.80
12.16
12.02
13.66
13.98
30.77
12.80
14.03
47
13.89
EV/EBITx
20.25
19.02
21.21
23.42
23.36
26.60
30.25
28.08
29.42
26.71
22.23
28.08
25.01
70
10.03
FCF yield (avg)%
25.93
24.58
26.41
26.21
27.98
25.75
23.08
20.72
18.19
21.02
2.94
21.02
25.16
51
29.33
FCF margin%
18.40
19.52
16.76
15.83
14.39
16.22
14.29
16.29
15.14
14.84
10.90
15.14
16.03
42
1.608
FCF / Net incomex
0.691
0.657
0.639
0.599
0.649
0.645
0.635
0.608
0.611
0.674
0.703
0.635
0.642
46
27.29
ROIC%
21.33
24.33
25.27
26.20
27.36
29.98
29.29
29.71
30.49
32.18
17.86
29.98
28.33
9
25.47
Return on equity%
12.22
14.42
16.80
15.71
17.81
19.32
18.60
17.10
17.85
19.61
21.37
18.60
17.46
15
23.76
Return on assets%
24.11
24.27
24.68
23.67
22.33
24.93
25.65
27.07
27.02
27.11
16.89
27.02
24.80
38
5.55
EPSNT$
1.14
1.15
1.19
1.18
1.10
1.16
1.33
1.44
1.40
1.30
5.81
3.33%
2.26%
—
21.11
EPS growth%
21.25
18.67
20.64
22.97
20.24
20.36
19.17
17.86
18.15
17.60
20.47
18.15
19.70
72
4.80
Bookvalue per shNT$
5.11
5.18
4.79
4.38
4.77
4.24
4.53
4.45
3.81
3.45
0.94
(6.27%)
(3.15%)
—
4.05
FCF per shareNT$
6.54
6.94
7.05
7.55
7.49
8.24
9.37
10.18
11.23
11.55
4.93
9.04%
5.74%
—
2.13
Dividend per shNT$
2.70
2.82
2.53
2.34
2.44
2.51
2.54
2.30
2.08
2.16
5.92
(2.40%)
(1.38%)
—
9.79
Div yield (avg)%
25.14
22.15
23.34
21.95
20.33
22.10
19.93
21.74
21.57
21.00
11.71
21.57
21.84
34
9.75
Payout ratio%
9.26
7.24
10.23
13.01
13.73
16.38
15.33
14.13
13.27
13.11
15.47
14.13
13.19
41
199.8
Shares (diluted)M
264.9
249.2
282.6
287.5
263.3
278.8
295.4
306.0
341.8
339.5
203.9
5.22%
3.67%
82
27.12
Buyback yield%
6.45
6.75
4.22
2.40
0.66
2.68
0.40
2.32
1.91
1.53
14.58
1.91
2.36
29
0.942
D/E ratiox
1.295
1.340
1.416
1.351
1.471
1.595
1.570
1.502
1.569
1.492
0.604
1.569
1.482
28
549.2
Enterprise valueNT$M
648.6
559.8
599.7
629.4
560.1
515.5
514.1
499.0
429.5
403.6
74.29
(6.34%)
(6.02%)
95
1.069
LT debtNT$B
1.517
1.610
1.764
2.016
2.014
2.339
2.401
2.808
3.199
3.543
0.604
11.97%
10.67%
26
Cost of revenue
7.59%
1.00×
Operating expenses
7.74%
1.02×
Goodwill & intangibles
14.71%
Spread over hurdle
11.30%