1.186
RevenueNT$B
0.789
0.813
0.839
0.859
0.888
0.919
0.972
1.025
1.048
1.089
1.254
4.16%
3.92%
60
21.41
Revenue growth%
30.02
29.60
30.46
30.99
29.80
28.46
31.12
29.74
31.92
33.13
17.11
31.12
30.24
77
27.65
Gross margin%
23.89
21.44
24.18
21.81
21.97
20.64
17.69
16.98
17.73
16.86
22.98
17.69
21.04
17
11.28
Operating margin%
16.93
15.89
17.80
20.32
20.36
20.17
20.00
21.74
19.45
22.10
17.73
20.17
20.08
94
27.69
Net margin%
0.40
2.77
2.75
2.86
5.29
3.08
3.69
3.20
4.35
2.12
27.46
3.20
2.97
37
36.08
P/E ratio (avg)x
23.17
22.99
21.84
24.53
26.32
27.11
26.48
27.69
27.74
30.60
20.75
27.69
26.40
76
33.51
EV/EBITx
10.43
10.82
11.39
12.02
10.38
10.23
10.65
10.09
8.712
7.944
22.06
10.09
10.40
60
19.75
FCF yield (avg)%
25.34
23.26
25.46
23.61
20.89
19.52
20.86
20.92
21.30
23.99
2.16
20.92
22.28
20
18.89
FCF margin%
21.99
24.42
22.40
25.08
22.22
19.70
20.23
21.99
20.74
23.43
13.99
20.74
22.11
50
0.715
FCF / Net incomex
1.345
1.398
1.494
1.519
1.702
1.861
2.044
2.296
2.272
2.176
0.828
2.176
1.782
74
19.68
ROIC%
31.78
28.80
27.47
25.19
25.12
24.92
26.46
25.74
26.45
25.67
18.25
25.74
26.09
49
3.27
Return on equity%
19.76
21.20
21.10
23.65
25.09
24.99
22.47
19.69
17.14
19.81
17.31
19.81
21.15
12
26.88
Return on assets%
27.79
27.62
28.62
29.91
27.64
26.34
28.49
26.48
28.95
29.12
5.09
28.49
28.14
51
1.17
EPSNT$
2.32
2.38
2.57
2.56
2.43
2.52
2.69
2.51
2.53
2.25
1.28
(1.51%)
(1.33%)
—
18.18
EPS growth%
13.16
11.67
10.69
9.26
9.09
6.92
4.17
1.48
3.52
2.64
23.36
3.52
8.01
94
3.76
Bookvalue per shNT$
2.45
2.61
2.84
3.09
3.29
3.42
4.02
4.64
4.87
5.00
2.66
8.71%
7.26%
—
2.01
FCF per shareNT$
0.94
0.93
0.96
0.83
0.87
0.82
0.84
0.91
0.90
0.94
1.43
1.60%
(0.26%)
—
3.45
Dividend per shNT$
3.89
3.91
4.14
4.10
4.45
4.47
4.69
5.40
4.98
4.96
2.03
2.16%
2.29%
—
16.01
Div yield (avg)%
2.70
2.86
5.28
7.07
9.36
9.88
10.08
9.77
11.24
8.42
4.95
9.88
8.89
52
12.54
Payout ratio%
19.75
18.08
16.65
14.49
12.59
10.19
11.53
11.52
11.99
10.02
14.37
11.52
12.29
47
92.24
Shares (diluted)M
93.64
96.27
98.27
106.2
103.2
114.1
120.2
108.7
107.5
104.2
89.90
0.19%
1.55%
69
18.76
Buyback yield%
4.84
7.74
8.63
9.71
12.48
9.66
11.27
12.25
13.51
12.67
2.68
12.25
10.49
89
1.505
D/E ratiox
1.174
1.292
1.420
1.447
1.450
1.459
1.468
1.319
1.306
1.301
1.455
1.319
1.369
92
1,361
Enterprise valueNT$M
763.1
656.4
680.2
725.7
706.0
631.7
623.3
667.7
629.4
638.9
631.3
(1.98%)
(1.79%)
82
882.3
LT debtNT$M
244.8
256.5
273.2
248.2
225.1
196.9
187.8
182.7
188.5
195.9
974.6
(2.74%)
(3.26%)
36
Cost of revenue
3.99%
1.01×
Operating expenses
3.53%
0.96×
Property and equipment
15.07%
Spread over hurdle
(0.93%)