9.133
RevenueNT$B
5.799
6.031
6.405
6.865
7.184
7.538
7.957
8.513
8.929
9.551
9.350
5.86%
5.46%
32
3.97
Revenue growth%
17.11
19.87
17.71
20.54
17.60
17.34
17.16
18.33
15.57
13.17
10.04
17.16
17.47
77
26.86
Gross margin%
8.35
6.13
6.98
5.05
7.03
5.74
7.93
6.98
5.35
7.83
15.28
6.98
6.98
44
9.55
Operating margin%
26.30
26.63
25.42
28.00
29.45
29.89
30.90
29.80
32.49
30.17
18.52
30.17
29.62
37
27.08
Net margin%
30.83
30.27
28.74
27.67
26.67
27.96
30.95
30.08
31.84
28.89
18.20
30.08
29.48
82
31.07
P/E ratio (avg)x
12.58
12.28
12.85
12.46
12.27
13.33
13.62
14.28
12.35
12.82
32.40
13.33
12.70
60
11.88
EV/EBITx
31.93
29.21
31.48
34.48
35.74
38.44
41.28
44.61
42.24
43.08
9.154
42.24
37.09
77
2.57
FCF yield (avg)%
2.88
4.87
3.95
2.95
0.92
0.40
2.32
3.00
5.74
3.08
27.60
3.00
2.97
38
25.71
FCF margin%
11.96
12.41
13.39
14.73
13.86
12.24
10.39
8.10
6.54
4.02
2.07
8.10
12.10
13
1.760
FCF / Net incomex
2.082
2.372
2.470
2.636
2.918
2.818
3.131
3.264
3.449
3.485
0.409
3.264
2.868
11
2.80
ROIC%
3.04
4.54
5.40
6.71
8.96
9.53
7.83
9.01
6.61
5.87
8.22
7.83
6.66
21
29.09
Return on equity%
22.84
21.83
20.95
22.72
21.19
22.29
24.26
24.62
22.43
22.91
18.39
22.91
22.58
79
28.98
Return on assets%
28.00
25.28
23.35
22.03
21.84
24.13
22.02
21.10
22.61
25.11
23.65
22.61
22.98
10
13.26
EPSNT$
15.18
17.42
17.32
16.20
16.83
15.81
16.25
15.56
15.03
16.51
14.29
(0.38%)
1.00%
—
6.91
EPS growth%
16.10
18.57
18.21
17.58
19.57
18.55
18.40
19.93
20.02
22.09
10.85
19.93
18.56
39
30.65
Bookvalue per shNT$
28.81
28.91
27.79
26.18
27.84
25.44
24.43
27.02
29.89
30.28
15.09
1.69%
1.33%
—
13.30
FCF per shareNT$
25.21
24.95
26.90
31.42
30.85
36.61
38.17
38.65
45.74
46.47
15.28
8.54%
7.22%
—
24.27
Dividend per shNT$
13.44
12.45
11.94
10.58
11.39
11.86
11.34
11.42
10.62
9.64
29.12
(3.28%)
(3.72%)
—
16.36
Div yield (avg)%
4.98
4.64
2.84
2.19
4.51
7.34
9.41
10.81
8.53
11.47
24.35
9.41
6.16
71
10.26
Payout ratio%
8.30
9.49
8.96
7.00
8.12
10.03
12.49
11.71
13.66
13.95
3.76
12.49
9.76
52
384.1
Shares (diluted)M
356.4
356.9
364.8
368.9
346.1
337.0
312.8
325.8
343.6
324.0
367.3
(1.31%)
(0.82%)
63
4.37
Buyback yield%
10.61
13.57
14.98
16.52
18.79
15.83
16.62
15.18
13.23
15.70
27.08
15.70
15.44
93
0.973
D/E ratiox
0.227
0.235
0.211
0.205
0.190
0.177
0.185
0.172
0.163
0.141
0.283
0.172
0.188
15
4.649
Enterprise valueNT$B
10.01
9.635
11.12
10.75
11.81
13.49
15.15
16.89
19.82
19.59
3.514
10.66%
7.34%
26
7.285
LT debtNT$B
4.257
4.856
4.452
4.272
4.581
4.421
4.294
4.082
3.792
3.655
9.281
(4.42%)
(1.52%)
45
Cost of revenue
5.35%
0.99×
Operating expenses
5.78%
1.03×
Goodwill & intangibles
15.89%
Spread over hurdle
(2.52%)