0.525
RevenueNT$B
2.557
2.565
2.541
2.527
2.477
2.489
2.528
2.527
2.559
2.547
0.584
0.56%
(0.09%)
78
10.23
Revenue growth%
17.95
20.56
22.04
24.56
24.75
23.76
22.66
25.60
26.15
27.60
28.85
25.60
24.16
78
29.58
Gross margin%
25.91
28.81
27.12
24.86
27.08
27.82
25.86
28.23
25.72
23.45
25.71
25.86
26.49
18
12.41
Operating margin%
13.45
10.68
8.90
8.12
9.69
7.77
9.90
10.38
10.29
10.99
8.36
10.29
10.09
64
5.20
Net margin%
17.85
20.41
20.33
21.05
20.58
17.66
20.62
19.83
20.55
21.61
28.28
20.55
20.48
26
25.41
P/E ratio (avg)x
31.06
32.54
31.24
32.70
34.77
40.85
43.24
42.25
48.49
50.18
23.44
43.24
37.81
9
17.71
EV/EBITx
22.63
26.15
26.80
28.65
28.74
29.20
30.27
34.83
36.38
37.11
24.21
34.83
28.97
69
29.15
FCF yield (avg)%
5.99
4.62
6.09
4.67
1.67
0.40
2.33
3.95
1.71
0.40
20.48
1.71
3.14
78
14.87
FCF margin%
23.22
23.33
20.94
23.50
26.32
25.74
22.84
21.34
21.80
24.70
8.35
22.84
23.28
23
1.551
FCF / Net incomex
1.524
1.524
1.543
1.577
1.550
1.617
1.861
1.954
1.940
2.096
0.138
1.940
1.597
25
8.49
ROIC%
8.58
5.89
7.82
9.08
11.86
10.36
11.25
9.22
7.54
6.40
23.10
9.22
8.83
19
20.85
Return on equity%
11.38
8.53
6.41
5.14
4.34
1.88
0.40
1.71
3.68
5.74
7.73
1.88
4.74
39
13.67
Return on assets%
0.40
0.48
0.40
0.40
2.51
2.99
4.76
2.03
1.49
2.29
11.82
2.29
1.76
91
2.57
EPSNT$
1.00
1.04
1.07
0.96
1.01
0.88
0.96
1.03
1.03
1.07
2.76
1.19%
(0.06%)
—
26.21
EPS growth%
24.03
23.81
21.00
23.03
22.51
20.83
20.11
21.74
23.70
21.53
3.26
21.53
22.13
25
2.84
Bookvalue per shNT$
1.41
1.27
1.32
1.15
1.08
1.12
1.16
1.10
1.19
1.20
1.85
2.11%
(2.55%)
—
2.82
FCF per shareNT$
3.43
3.54
3.36
3.53
3.49
3.76
3.42
3.68
3.36
3.11
3.08
(2.27%)
(0.30%)
—
1.23
Dividend per shNT$
1.90
1.93
2.12
2.04
1.95
2.19
2.10
2.05
2.02
2.15
3.33
1.93%
1.36%
—
20.25
Div yield (avg)%
24.72
25.85
27.60
28.90
29.46
30.59
27.88
29.62
30.94
28.83
25.59
29.62
28.87
91
8.76
Payout ratio%
20.89
20.35
21.79
21.12
21.17
19.48
18.27
16.46
18.70
19.41
4.64
18.70
19.92
14
0.543
Shares (diluted)B
0.859
0.984
0.944
1.110
1.140
1.124
1.182
1.385
1.575
1.554
0.527
6.39%
6.89%
84
25.56
Buyback yield%
28.95
26.45
28.92
28.02
29.75
30.32
31.33
32.87
30.15
32.60
2.98
31.33
29.95
91
0.960
D/E ratiox
0.505
0.580
0.624
0.729
0.726
0.803
0.958
1.131
1.259
1.482
1.470
1.131
0.766
20
2.165
Enterprise valueNT$B
0.468
0.532
0.561
0.570
0.592
0.611
0.742
0.856
1.012
0.987
1.677
10.75%
8.16%
9
1.260
LT debtNT$B
1.912
1.661
1.797
1.746
1.776
1.928
1.854
1.652
1.626
1.620
1.705
(1.82%)
(2.36%)
28
Operating expenses
(0.20%)
0.99×
Cash and investments
17.96%
Spread over hurdle
55.71%