1.009
RevenueNT$B
3.683
3.628
3.585
3.607
3.680
3.796
3.873
3.897
3.957
3.943
1.058
1.39%
0.63%
36
20.99
Revenue growth%
6.22
7.96
9.49
8.70
9.88
11.33
11.51
14.17
12.66
11.27
7.05
11.51
10.57
21
21.16
Gross margin%
14.64
16.37
15.32
13.52
10.62
9.70
9.30
11.69
13.28
15.30
28.25
11.69
13.40
74
2.32
Operating margin%
5.44
6.87
7.64
9.33
7.30
6.71
5.01
5.45
3.83
3.82
18.10
5.01
6.08
85
6.38
Net margin%
21.21
23.32
20.64
23.60
25.27
22.81
25.55
24.84
27.74
28.59
27.04
25.55
24.22
67
14.22
P/E ratio (avg)x
19.32
20.40
18.71
19.74
18.60
20.35
21.14
23.59
21.85
24.75
7.551
21.85
20.37
76
19.66
EV/EBITx
48.16
47.82
53.85
61.32
69.95
68.59
75.07
75.01
86.26
89.82
12.15
75.07
69.27
75
12.13
FCF yield (avg)%
0.40
0.40
0.40
0.40
1.03
0.40
2.57
3.99
1.21
0.40
14.08
1.21
0.40
66
23.18
FCF margin%
29.82
29.96
29.07
26.46
24.26
23.37
22.63
20.58
19.92
21.28
16.28
21.28
23.82
86
1.455
FCF / Net incomex
1.520
1.602
1.759
1.727
1.966
1.841
1.889
2.021
1.911
1.812
1.269
1.889
1.826
68
8.00
ROIC%
24.04
23.09
21.35
19.18
18.88
21.81
22.56
20.99
20.04
20.19
16.06
20.99
21.17
89
16.92
Return on equity%
24.37
24.13
24.63
23.37
26.24
27.24
26.93
24.99
26.37
26.74
20.74
26.74
25.61
29
26.16
Return on assets%
0.40
0.40
3.22
2.19
2.62
4.78
2.26
0.40
3.25
1.61
28.98
2.26
2.23
50
2.72
EPSNT$
15.29
16.45
17.84
21.32
21.39
21.96
22.30
25.07
25.54
29.12
3.02
6.37%
8.50%
—
16.55
EPS growth%
10.39
10.46
8.25
10.69
13.60
14.19
15.39
15.64
15.98
17.78
15.56
15.64
13.90
75
6.29
Bookvalue per shNT$
20.56
24.96
30.03
34.51
38.78
45.24
49.90
53.17
59.77
71.04
7.34
12.87%
14.69%
—
6.99
FCF per shareNT$
9.64
9.61
10.09
9.86
11.44
12.81
13.77
15.77
17.17
19.71
6.32
11.50%
7.52%
—
13.63
Dividend per shNT$
12.27
11.94
13.23
14.76
15.71
16.03
14.96
15.50
15.27
14.03
2.26
(2.24%)
1.80%
—
5.09
Div yield (avg)%
8.18
5.84
6.21
7.99
6.25
8.27
6.23
6.56
6.97
6.00
29.39
6.56
6.40
38
22.41
Payout ratio%
14.77
13.56
13.94
16.74
16.48
16.19
19.15
19.15
17.15
17.69
27.85
17.69
16.61
16
147.6
Shares (diluted)M
215.9
230.7
255.2
271.3
248.9
249.8
229.9
231.7
262.5
276.6
149.0
2.13%
3.04%
42
2.69
Buyback yield%
17.60
16.81
14.56
11.66
14.32
11.81
13.56
14.16
13.57
14.60
29.52
13.57
14.24
53
0.190
D/E ratiox
1.574
1.763
1.935
1.921
2.136
2.337
2.760
2.903
3.458
3.777
1.244
2.903
2.236
21
2.484
Enterprise valueNT$B
4.085
3.901
3.992
4.183
4.344
5.006
4.748
4.492
4.251
4.382
0.410
0.17%
1.89%
95
0.908
LT debtNT$B
2.872
3.082
3.344
2.919
2.606
2.326
2.521
2.199
2.155
2.179
1.930
(3.51%)
(2.32%)
6
Cost of revenue
0.55%
0.99×
Operating expenses
0.70%
1.01×
Spread over hurdle
16.27%