0.413
RevenueNT$B
0.880
0.896
0.921
0.927
0.932
0.938
0.962
0.992
1.028
1.028
0.450
1.98%
1.76%
30
12.36
Revenue growth%
27.73
28.57
30.48
31.55
33.84
31.17
30.87
31.65
33.80
35.85
15.64
31.65
31.36
53
6.95
Gross margin%
11.61
9.92
7.06
5.64
4.74
2.55
0.44
0.40
2.43
2.08
5.62
2.08
3.64
9
25.72
Operating margin%
24.00
25.10
24.15
24.82
23.22
22.46
22.95
23.92
21.85
21.61
5.94
22.46
23.57
46
8.37
Net margin%
27.46
26.82
26.70
28.82
28.86
31.07
30.53
32.39
33.40
33.82
27.14
32.39
29.69
70
36.09
P/E ratio (avg)x
6.284
7.017
7.812
8.843
8.430
9.372
8.929
9.350
9.144
10.35
35.64
9.350
8.886
26
22.39
EV/EBITx
22.96
23.36
25.85
26.98
25.82
25.19
29.68
32.28
35.68
41.81
15.88
32.28
26.41
16
17.48
FCF yield (avg)%
8.90
7.74
9.34
9.82
10.42
8.30
8.27
7.66
7.39
7.00
16.64
7.66
8.28
46
3.80
FCF margin%
4.25
1.28
4.11
6.00
6.96
9.88
7.25
9.11
6.74
4.69
24.58
7.25
6.37
45
0.712
FCF / Net incomex
0.760
0.819
0.850
0.803
0.818
0.768
0.801
0.709
0.719
0.638
1.241
0.719
0.784
57
23.92
ROIC%
29.71
27.68
29.33
28.18
26.75
27.06
24.35
23.52
21.66
23.43
16.07
23.52
26.91
14
18.66
Return on equity%
19.91
20.38
20.74
18.22
16.23
13.44
12.40
11.36
12.81
11.56
8.04
12.40
14.83
94
3.19
Return on assets%
8.55
8.24
8.08
5.12
5.09
5.73
7.94
5.01
7.03
6.04
12.79
6.04
6.54
94
0.99
EPSNT$
2.08
2.17
2.38
2.52
2.94
3.33
3.20
3.31
3.71
3.89
1.01
5.80%
7.62%
—
17.94
EPS growth%
14.02
11.90
9.24
11.90
13.00
14.27
11.30
12.12
14.88
13.21
15.14
13.21
12.56
69
1.61
Bookvalue per shNT$
0.46
0.47
0.51
0.52
0.52
0.57
0.52
0.49
0.44
0.50
0.62
(0.93%)
0.99%
—
1.52
FCF per shareNT$
0.36
0.32
0.31
0.28
0.25
0.27
0.26
0.23
0.24
0.20
1.17
(4.52%)
(5.95%)
—
0.65
Dividend per shNT$
1.08
1.14
1.23
1.17
1.18
1.14
1.13
1.19
1.11
1.15
0.81
(0.50%)
1.65%
—
14.48
Div yield (avg)%
19.77
21.04
20.01
20.20
17.85
15.90
17.73
14.98
15.40
14.88
5.24
15.40
17.79
55
3.24
Payout ratio%
15.60
14.94
14.34
15.93
17.24
14.67
12.44
10.30
8.45
9.04
16.85
10.30
14.51
22
192.4
Shares (diluted)M
166.6
179.2
196.7
192.9
183.2
193.6
169.6
149.3
133.6
142.8
191.9
(4.86%)
(0.67%)
90
15.10
Buyback yield%
31.27
32.88
35.85
34.51
34.90
34.74
37.07
36.75
37.24
39.68
28.29
37.07
35.37
36
0.325
D/E ratiox
1.556
1.433
1.585
1.573
1.652
1.571
1.457
1.288
1.346
1.198
1.190
1.346
1.506
47
504.8
Enterprise valueNT$M
368.8
408.8
474.1
519.9
620.2
610.8
608.8
703.8
680.7
728.4
479.8
3.27%
8.07%
27
927.0
LT debtNT$M
429.3
372.1
399.8
415.5
409.7
451.9
443.2
447.8
446.2
425.0
48.26
0.74%
(1.34%)
46
Cost of revenue
1.43%
0.97×
Operating expenses
2.29%
1.05×
Goodwill & intangibles
17.16%
Property and equipment
12.90%