6.732
RevenueNT$B
11.45
11.66
12.13
12.47
12.56
12.78
12.79
13.32
13.74
13.81
6.887
1.91%
1.94%
93
5.97
Revenue growth%
16.30
18.40
20.03
17.31
18.45
21.17
24.09
26.72
27.38
29.11
4.06
26.72
20.60
43
14.34
Gross margin%
28.28
28.37
31.09
30.08
32.66
35.38
32.60
33.22
33.46
33.10
8.53
33.22
32.63
42
14.89
Operating margin%
32.01
29.88
28.37
31.16
28.82
29.16
28.76
31.12
31.97
33.85
2.06
31.12
30.50
89
8.18
Net margin%
12.35
13.48
12.96
13.91
13.68
12.57
10.22
7.78
5.32
5.23
21.36
7.78
12.46
31
30.99
P/E ratio (avg)x
31.15
36.32
36.87
42.08
40.84
48.50
57.06
60.24
59.87
57.34
34.82
57.34
45.29
58
22.05
EV/EBITx
11.74
13.43
14.29
15.94
15.77
16.24
16.37
16.94
17.68
18.20
36.91
16.94
16.09
65
17.17
FCF yield (avg)%
24.93
24.77
23.82
22.74
23.33
21.63
19.31
18.09
19.26
16.97
6.08
19.26
22.18
76
5.48
FCF margin%
11.32
9.38
10.84
8.84
8.65
6.89
4.63
5.41
6.99
6.37
3.76
6.37
7.82
21
0.221
FCF / Net incomex
0.391
0.355
0.365
0.336
0.331
0.340
0.381
0.429
0.435
0.476
0.630
0.429
0.373
59
25.71
ROIC%
18.08
16.87
18.76
17.68
14.98
17.38
18.06
16.09
13.91
11.18
10.88
16.09
17.13
92
11.37
Return on equity%
4.50
6.59
6.98
4.26
6.26
4.06
5.78
2.82
0.60
2.68
23.62
2.82
4.38
56
27.59
Return on assets%
16.43
13.90
13.48
12.28
14.48
12.20
14.38
15.61
15.67
13.24
23.07
14.38
14.14
27
4.97
EPSNT$
3.65
3.82
3.87
4.04
4.06
4.20
4.58
4.11
3.75
3.30
5.07
(4.05%)
(1.96%)
—
15.84
EPS growth%
28.04
25.64
27.73
30.14
31.99
34.04
35.54
32.64
30.29
31.66
29.77
32.64
30.97
42
6.17
Bookvalue per shNT$
3.70
3.55
3.58
3.39
3.02
2.83
2.58
2.79
2.80
2.42
1.26
(4.32%)
(5.37%)
—
5.41
FCF per shareNT$
8.34
7.91
9.20
8.71
9.03
8.78
10.03
11.15
11.77
13.17
3.94
7.86%
5.46%
—
4.77
Dividend per shNT$
2.56
2.49
2.36
2.58
2.67
2.91
2.82
2.85
2.85
3.03
4.77
2.54%
2.54%
—
23.45
Div yield (avg)%
33.23
31.84
30.86
31.98
32.70
35.68
34.24
36.21
35.27
36.09
27.67
35.68
33.74
41
26.78
Payout ratio%
7.27
4.73
5.33
4.17
4.51
4.41
4.10
6.53
4.26
3.72
28.47
4.26
4.46
55
0.958
Shares (diluted)B
0.879
0.873
0.970
1.042
1.060
1.102
0.981
0.930
0.978
1.034
0.959
(0.49%)
1.35%
45
12.01
Buyback yield%
19.92
17.05
17.14
19.86
17.12
18.72
16.05
16.72
18.98
18.96
19.20
18.72
17.93
81
1.088
D/E ratiox
0.595
0.586
0.612
0.692
0.633
0.613
0.673
0.617
0.651
0.712
0.819
0.651
0.625
12
5.790
Enterprise valueNT$B
2.640
2.496
2.674
2.406
2.123
1.881
1.963
1.835
1.842
1.712
7.491
(4.20%)
(4.77%)
53
9.299
LT debtNT$B
9.952
10.93
11.24
11.15
12.21
12.49
14.62
14.74
16.36
17.18
0.664
7.07%
7.06%
20
Cost of revenue
1.78%
0.98×
Operating expenses
2.12%
1.02×
Property and equipment
14.45%
Spread over hurdle
22.01%