0.897
RevenueNT$B
0.663
0.706
0.751
0.823
0.900
0.962
1.056
1.138
1.233
1.307
0.998
7.74%
7.75%
48
26.17
Revenue growth%
1.34
0.40
2.47
1.57
1.47
2.07
4.97
6.35
7.23
8.18
14.42
6.35
2.27
63
12.51
Gross margin%
9.26
7.81
7.53
7.36
8.16
10.84
11.46
9.10
8.71
7.10
22.13
9.10
8.43
87
20.84
Operating margin%
3.07
3.15
4.97
7.68
10.01
7.30
4.77
3.02
2.95
2.28
28.27
3.02
3.96
72
26.84
Net margin%
31.71
30.44
30.46
29.55
30.58
30.22
29.80
27.95
29.80
30.20
24.53
29.80
30.21
7
30.93
P/E ratio (avg)x
23.25
22.32
26.57
30.37
34.70
40.24
43.09
43.24
50.73
50.18
26.81
43.24
37.47
18
21.47
EV/EBITx
7.699
7.433
7.371
7.816
8.419
8.103
8.799
8.386
8.110
7.600
32.65
8.110
7.959
85
12.60
FCF yield (avg)%
10.78
11.24
10.92
10.86
11.90
9.82
12.29
11.88
14.41
12.32
29.51
12.29
11.56
22
23.39
FCF margin%
5.49
5.98
5.16
5.03
8.03
5.16
4.19
1.77
0.40
2.06
2.42
2.06
5.09
50
0.722
FCF / Net incomex
1.561
1.465
1.550
1.671
1.674
1.512
1.520
1.435
1.361
1.245
0.834
1.435
1.516
7
20.81
ROIC%
14.62
12.75
11.88
10.61
12.76
10.49
10.42
8.43
6.46
6.92
14.59
8.43
10.55
78
15.99
Return on equity%
3.95
3.52
2.18
3.76
1.14
2.69
3.81
1.90
3.62
0.91
16.11
2.69
3.11
29
25.38
Return on assets%
3.91
2.09
2.75
0.40
2.36
3.84
6.54
4.53
5.09
5.48
28.44
5.09
3.87
37
7.64
EPSNT$
4.55
4.84
5.53
5.92
6.32
7.22
7.10
8.16
9.82
10.19
8.30
10.03%
9.84%
—
16.65
EPS growth%
24.63
22.82
20.39
20.55
22.30
20.13
21.02
22.09
23.60
26.36
28.53
22.09
22.20
87
7.18
Bookvalue per shNT$
9.35
10.95
11.84
12.96
15.50
15.38
18.44
19.14
20.91
22.41
4.05
7.65%
10.55%
—
2.07
FCF per shareNT$
10.00
10.87
11.28
12.98
12.95
14.88
14.59
16.72
18.38
17.72
1.83
6.47%
6.81%
—
1.46
Dividend per shNT$
9.82
11.74
12.77
14.13
15.26
14.94
14.58
14.97
14.55
14.70
7.87
(0.74%)
5.42%
—
6.28
Div yield (avg)%
27.25
26.52
28.49
27.76
26.52
25.66
25.42
24.13
22.67
21.64
16.82
24.13
26.09
73
21.17
Payout ratio%
8.42
8.46
7.67
7.25
5.50
3.63
5.32
4.16
6.05
8.53
5.62
5.32
6.65
81
188.9
Shares (diluted)M
147.4
149.2
141.2
149.7
148.5
139.2
143.0
150.3
146.1
129.6
184.9
(2.70%)
(1.80%)
73
3.17
Buyback yield%
5.91
3.42
2.88
2.43
3.37
1.59
0.62
1.91
2.53
3.53
2.74
1.91
2.70
18
0.854
D/E ratiox
0.200
0.239
0.257
0.283
0.289
0.327
0.385
0.416
0.419
0.405
1.785
0.405
0.308
92
0.446
Enterprise valueNT$B
1.862
2.200
2.640
2.724
3.004
3.143
3.637
4.414
4.356
5.043
0.240
10.92%
12.18%
62
1,023
LT debtNT$M
840.9
837.8
835.5
766.5
758.2
772.8
808.6
767.7
791.8
720.9
116.1
(1.01%)
(2.54%)
61
Cost of revenue
7.77%
1.00×
Operating expenses
7.82%
1.01×
Spread over hurdle
(0.24%)