1.201
RevenueNT$B
8.056
8.762
9.456
10.17
11.05
11.93
12.94
14.06
14.94
16.02
1.328
7.71%
7.66%
45
25.43
Revenue growth%
4.17
1.89
0.40
0.40
3.21
1.53
4.00
5.96
5.80
5.75
13.93
5.75
3.60
50
29.28
Gross margin%
11.49
8.68
7.34
9.72
8.45
7.76
10.63
8.10
6.54
5.66
24.92
7.76
8.28
91
5.90
Operating margin%
23.95
26.42
25.43
22.72
23.81
24.33
23.06
21.81
20.62
21.06
9.81
21.81
23.44
35
25.68
Net margin%
19.32
21.78
21.68
20.57
18.01
15.78
16.07
17.89
20.19
20.99
4.84
17.89
19.76
49
14.67
P/E ratio (avg)x
39.24
38.64
33.73
36.51
33.51
35.68
37.28
38.77
36.61
36.54
29.55
36.61
36.57
25
19.31
EV/EBITx
30.04
27.41
25.48
27.45
24.87
27.96
29.90
26.77
25.15
23.31
12.62
26.77
27.09
32
3.84
FCF yield (avg)%
12.36
14.22
11.54
12.68
10.73
7.94
10.77
13.10
12.09
11.42
25.27
11.42
11.82
41
17.67
FCF margin%
18.32
16.74
14.07
12.83
15.34
17.39
17.96
16.84
14.52
11.58
5.18
16.84
16.04
6
0.838
FCF / Net incomex
1.232
1.209
1.376
1.490
1.459
1.450
1.422
1.512
1.503
1.650
1.675
1.503
1.455
7
13.40
ROIC%
24.67
24.67
26.91
25.60
25.01
24.68
24.59
22.10
20.32
22.43
24.93
22.43
24.67
41
12.83
Return on equity%
13.62
15.43
18.27
15.54
15.19
15.72
14.49
15.92
16.71
17.54
7.12
15.92
15.63
46
16.36
Return on assets%
14.28
12.04
9.66
7.53
9.38
8.23
7.35
8.58
11.35
8.52
29.19
8.52
8.98
10
2.54
EPSNT$
0.42
0.45
0.47
0.45
0.41
0.39
0.42
0.39
0.41
0.38
2.66
(1.28%)
(1.40%)
—
28.14
EPS growth%
11.68
10.06
10.64
12.80
12.22
13.78
15.01
14.77
15.55
15.64
26.18
15.01
13.29
7
2.55
Bookvalue per shNT$
1.95
2.11
1.97
1.95
2.04
1.97
2.13
2.11
2.03
1.98
2.38
(0.64%)
1.01%
—
1.00
FCF per shareNT$
1.16
0.98
0.87
0.87
0.82
0.77
0.69
0.64
0.54
0.56
0.74
(7.39%)
(7.01%)
—
1.50
Dividend per shNT$
0.75
0.77
0.77
0.85
0.92
0.98
0.90
0.99
0.91
0.94
1.51
0.52%
1.92%
—
9.81
Div yield (avg)%
30.97
33.83
32.99
33.21
34.87
37.62
35.46
37.96
39.97
39.97
22.39
37.96
35.16
63
26.39
Payout ratio%
0.40
0.40
0.63
0.40
0.40
0.40
1.45
0.40
0.40
1.97
4.48
0.40
0.40
9
3.052
Shares (diluted)B
3.451
3.503
3.583
3.825
4.124
3.650
3.271
2.824
2.490
2.601
3.036
(8.81%)
(2.50%)
31
16.74
Buyback yield%
10.52
10.10
9.88
11.99
10.79
10.43
11.46
11.05
11.42
12.44
8.68
11.42
10.92
85
0.759
D/E ratiox
0.387
0.404
0.450
0.518
0.555
0.539
0.612
0.724
0.727
0.849
0.644
0.724
0.547
81
3.469
Enterprise valueNT$B
8.976
8.999
8.348
8.395
9.162
8.227
9.054
9.040
8.582
9.126
15.91
(0.08%)
0.87%
79
16.08
LT debtNT$B
23.68
23.19
28.08
33.81
35.42
40.50
45.85
47.50
51.12
50.76
7.173
7.46%
9.37%
82
Cost of revenue
7.96%
1.03×
Operating expenses
7.57%
0.99×