0.534
RevenueNT$B
1.059
1.072
1.079
1.105
1.087
1.110
1.109
1.122
1.116
1.136
0.560
0.88%
0.56%
77
2.81
Revenue growth%
5.54
3.10
0.40
1.92
1.95
0.40
0.40
3.35
4.94
5.46
5.20
3.35
2.53
50
24.91
Gross margin%
13.06
15.84
13.91
12.84
11.59
14.59
12.74
13.22
12.00
13.66
21.89
13.22
13.14
47
20.66
Operating margin%
23.79
23.43
23.81
21.23
18.69
18.06
19.34
20.12
19.20
18.68
10.11
19.20
19.73
58
7.13
Net margin%
19.23
16.90
17.27
16.38
13.63
14.00
16.19
17.14
15.18
13.01
4.04
15.18
16.28
36
30.96
P/E ratio (avg)x
9.182
10.08
10.19
9.594
8.792
9.379
8.992
8.641
8.394
9.095
20.67
8.992
9.138
71
7.140
EV/EBITx
16.23
16.90
18.17
19.09
18.64
17.11
16.44
15.18
14.70
15.14
15.71
15.18
16.67
19
18.98
FCF yield (avg)%
14.35
12.85
11.33
10.04
7.27
7.56
7.69
5.42
5.11
3.88
4.09
5.42
7.62
13
16.03
FCF margin%
3.93
1.97
3.34
5.87
8.35
9.30
10.42
9.66
7.31
5.98
24.65
9.30
6.64
54
0.420
FCF / Net incomex
0.846
0.816
0.745
0.816
0.802
0.846
0.856
0.949
0.896
1.000
1.699
0.896
0.846
73
9.42
ROIC%
10.33
12.54
12.85
14.68
14.81
17.46
18.03
15.39
14.88
11.90
5.32
15.39
14.75
41
25.32
Return on equity%
21.16
19.67
18.97
21.48
20.18
18.67
21.59
18.81
16.69
15.31
8.88
18.67
19.32
22
8.64
Return on assets%
14.49
13.13
15.44
15.48
16.77
16.52
14.46
16.48
19.19
20.78
7.22
16.52
15.98
39
5.34
EPSNT$
3.89
4.02
3.98
3.87
4.29
4.97
5.34
5.34
5.36
6.43
5.53
8.45%
5.96%
—
5.84
EPS growth%
21.94
23.29
26.05
25.20
26.37
24.19
24.49
22.76
23.23
21.17
6.10
23.23
23.74
40
9.63
Bookvalue per shNT$
10.73
11.83
12.54
12.66
13.30
13.30
15.27
15.77
16.15
16.10
8.12
3.90%
5.28%
—
10.37
FCF per shareNT$
10.34
9.41
9.85
11.06
11.90
12.02
12.35
13.61
14.37
14.71
2.96
4.32%
2.72%
—
9.00
Dividend per shNT$
7.84
8.10
9.01
9.45
9.70
9.91
10.09
10.71
10.40
11.76
3.53
3.94%
5.45%
—
13.52
Div yield (avg)%
19.80
22.38
19.57
18.72
18.18
20.91
22.62
20.77
18.87
16.92
11.57
20.77
19.69
24
4.00
Payout ratio%
9.29
8.57
7.70
5.43
3.85
4.83
5.36
4.28
4.19
6.39
15.81
4.83
5.39
32
156.5
Shares (diluted)M
222.2
250.7
261.1
264.3
281.8
279.3
287.6
326.2
372.6
357.3
157.3
4.86%
4.94%
20
22.45
Buyback yield%
22.98
21.40
23.05
22.68
24.34
24.95
24.66
22.37
21.95
19.56
23.52
22.37
22.83
39
1.778
D/E ratiox
1.733
1.614
1.635
1.694
1.763
1.660
1.570
1.405
1.437
1.570
1.447
1.570
1.624
91
0.393
Enterprise valueNT$B
1.242
1.182
1.228
1.298
1.336
1.539
1.594
1.547
1.497
1.628
0.913
4.03%
4.30%
70
232.8
LT debtNT$M
543.1
563.6
532.5
511.9
565.5
532.5
486.9
483.1
441.6
446.9
292.5
(4.60%)
(1.21%)
16
Cost of revenue
0.56%
1.00×
Operating expenses
(0.12%)
0.93×
Goodwill & intangibles
18.87%