863.4
RevenueNT$M
722.3
729.6
736.8
743.1
764.4
788.4
794.7
813.8
820.1
822.4
940.4
1.48%
1.66%
5
21.59
Revenue growth%
22.02
23.20
22.51
21.66
20.38
22.94
21.89
19.83
17.04
17.71
14.78
19.83
21.77
33
7.35
Gross margin%
27.46
25.43
25.45
26.54
28.54
30.11
28.46
30.88
29.26
31.22
28.39
30.11
28.50
33
27.69
Operating margin%
18.23
16.93
18.78
18.32
21.03
19.27
21.57
24.53
21.94
22.64
21.59
21.94
20.15
86
27.05
Net margin%
2.88
4.90
4.56
6.05
3.25
2.94
1.65
3.40
3.67
2.02
7.04
2.94
3.32
59
23.01
P/E ratio (avg)x
15.59
16.77
18.15
18.36
18.00
17.98
17.86
20.11
19.78
20.89
34.81
19.78
18.08
12
24.24
EV/EBITx
22.89
21.08
19.63
17.69
15.33
12.96
13.24
14.12
13.08
11.71
10.27
13.08
14.72
18
22.44
FCF yield (avg)%
1.79
0.71
2.87
1.25
0.40
0.40
0.40
0.43
2.02
4.19
21.34
0.43
0.98
36
13.80
FCF margin%
0.56
0.40
1.12
3.67
5.55
6.91
4.97
3.80
4.00
3.27
10.27
4.00
3.73
43
0.652
FCF / Net incomex
1.003
0.970
0.973
1.086
1.152
1.293
1.399
1.577
1.609
1.772
1.787
1.577
1.223
78
18.62
ROIC%
12.85
11.10
8.17
8.88
8.10
10.53
10.80
10.55
9.79
12.63
8.67
10.55
10.54
35
16.95
Return on equity%
22.69
25.21
27.05
25.93
24.99
23.01
24.10
21.19
20.13
19.27
13.22
21.19
23.56
6
8.12
Return on assets%
25.80
28.12
26.52
25.84
26.72
25.34
27.97
30.76
28.84
27.04
8.91
27.97
26.88
34
2.14
EPSNT$
4.83
5.25
5.11
5.57
6.45
7.45
8.14
8.65
8.02
8.45
2.26
5.54%
5.88%
—
27.17
EPS growth%
21.58
21.62
19.12
16.39
13.40
12.93
12.69
11.20
9.21
8.34
9.06
11.20
13.17
19
3.04
Bookvalue per shNT$
1.57
1.60
1.55
1.51
1.50
1.60
1.56
1.62
1.77
2.00
3.00
5.81%
3.28%
—
0.77
FCF per shareNT$
3.05
3.46
4.10
4.05
4.21
5.05
5.00
5.50
6.44
6.97
2.83
10.60%
8.57%
—
3.44
Dividend per shNT$
3.46
3.69
4.08
4.55
5.10
5.32
5.20
5.75
5.95
6.66
4.08
5.47%
6.42%
—
19.09
Div yield (avg)%
1.51
3.05
0.67
1.34
3.57
2.62
2.70
3.04
5.05
7.32
11.88
3.04
2.87
19
15.64
Payout ratio%
26.32
27.93
26.94
26.85
25.12
23.07
21.64
24.09
25.16
24.63
20.34
24.09
25.14
47
270.6
Shares (diluted)M
324.7
354.6
330.5
313.3
350.1
344.0
320.4
350.3
365.6
370.3
267.8
1.13%
2.25%
49
8.23
Buyback yield%
3.68
3.93
3.85
5.85
3.63
3.09
4.98
2.93
4.84
5.01
10.05
4.84
3.89
65
0.925
D/E ratiox
1.147
1.060
1.024
0.934
0.921
0.822
0.853
0.861
0.860
0.795
0.834
0.853
0.891
91
0.580
Enterprise valueNT$B
0.164
0.153
0.161
0.146
0.144
0.124
0.134
0.145
0.148
0.149
1.041
0.78%
(1.90%)
62
0.867
LT debtNT$B
0.919
0.852
0.951
1.001
1.157
1.307
1.323
1.500
1.685
1.576
0.415
6.37%
5.27%
29
Cost of revenue
1.54%
0.99×
Operating expenses
2.35%
1.07×