0.692
RevenueNT$B
12.87
13.04
13.05
13.20
13.00
13.40
13.67
13.76
14.17
14.18
0.738
1.77%
0.90%
29
15.09
Revenue growth%
5.49
5.56
4.85
5.26
6.21
6.28
3.82
1.58
1.04
1.20
23.14
1.58
5.06
76
27.73
Gross margin%
11.68
11.37
12.24
14.00
14.61
13.60
15.28
14.80
15.03
16.91
4.00
15.03
14.31
46
28.78
Operating margin%
2.36
3.20
3.13
0.60
0.40
0.40
0.40
0.40
0.40
3.03
9.93
0.40
0.50
58
23.07
Net margin%
24.92
23.82
23.53
20.89
21.31
23.25
20.54
19.47
21.87
21.05
2.67
21.05
21.59
45
16.47
P/E ratio (avg)x
30.61
27.95
28.34
28.50
28.73
27.15
27.15
23.36
22.64
20.36
8.984
23.36
27.55
57
21.93
EV/EBITx
22.59
23.37
22.66
23.53
23.43
25.18
28.45
28.35
27.64
28.62
8.406
28.35
24.36
61
5.28
FCF yield (avg)%
36.32
35.98
36.69
35.48
35.11
34.12
35.48
38.43
39.62
41.59
8.29
38.43
36.15
13
13.25
FCF margin%
17.03
17.99
19.82
20.68
20.43
22.05
23.52
20.71
22.61
22.33
14.36
22.33
20.70
87
1.405
FCF / Net incomex
1.516
1.346
1.283
1.385
1.436
1.385
1.423
1.435
1.582
1.550
0.450
1.435
1.429
57
11.77
ROIC%
22.44
24.15
22.93
23.50
26.46
27.99
28.42
28.04
28.60
25.75
15.38
28.04
26.11
10
16.10
Return on equity%
19.77
21.51
22.18
21.47
22.53
19.60
16.67
17.30
16.77
16.79
22.34
16.79
19.68
31
16.67
Return on assets%
0.40
0.40
3.06
4.76
5.89
6.27
4.25
6.16
9.10
8.10
21.36
6.27
5.32
49
1.46
EPSNT$
1.89
1.84
1.84
1.77
1.92
1.75
1.86
1.73
1.89
1.75
1.54
(1.84%)
(0.60%)
—
28.61
EPS growth%
16.60
14.91
12.38
9.96
12.38
13.20
14.47
16.67
17.89
20.53
19.47
16.67
14.69
39
0.40
Bookvalue per shNT$
2.14
2.10
2.34
2.51
2.54
2.39
2.67
2.70
2.77
2.75
1.11
1.58%
3.83%
—
1.36
FCF per shareNT$
1.83
2.13
2.16
2.19
2.16
2.42
2.54
2.98
3.53
3.74
0.53
11.56%
9.10%
—
0.50
Dividend per shNT$
1.55
1.71
1.50
1.31
1.32
1.28
1.38
1.46
1.44
1.35
0.63
0.48%
(1.58%)
—
14.26
Div yield (avg)%
4.50
6.03
4.52
2.45
0.95
0.40
1.81
2.79
0.40
2.23
20.62
1.81
2.34
22
9.87
Payout ratio%
18.68
19.85
21.81
18.96
20.95
20.90
18.05
19.35
20.39
19.49
29.15
19.49
19.67
48
3.689
Shares (diluted)B
5.608
6.453
6.972
7.948
7.547
7.650
8.126
8.924
8.686
8.331
3.701
2.00%
5.75%
44
19.62
Buyback yield%
18.90
20.34
17.98
18.07
16.79
15.20
17.33
15.29
14.97
16.20
14.31
15.29
17.06
75
0.258
D/E ratiox
1.228
1.289
1.250
1.175
1.130
1.017
0.982
0.941
0.985
0.997
1.663
0.985
1.074
34
6.059
Enterprise valueNT$B
0.792
0.758
0.789
0.728
0.828
0.900
1.003
0.950
0.957
0.966
6.515
3.13%
2.21%
51
6.683
LT debtNT$B
9.632
9.215
10.90
10.67
11.57
11.01
11.40
11.14
10.65
10.09
8.333
(2.69%)
0.77%
82
Cost of revenue
0.83%
0.99×
Operating expenses
1.79%
1.09×
Goodwill & intangibles
17.64%
Cash and investments
16.28%