4.054
RevenueNT$B
11.16
11.47
11.87
12.09
12.26
12.75
13.37
13.65
13.86
14.61
4.310
3.58%
3.18%
89
5.30
Revenue growth%
10.41
11.18
8.61
10.23
10.69
13.54
10.63
8.92
8.67
11.23
26.66
10.63
10.52
20
6.28
Gross margin%
14.22
16.20
13.25
15.75
15.96
15.87
18.49
17.57
15.63
14.57
14.20
15.87
15.81
11
10.24
Operating margin%
8.87
7.68
6.84
4.32
4.42
2.17
3.59
3.34
1.39
4.24
16.57
3.34
4.28
81
18.66
Net margin%
0.40
0.40
0.75
0.40
0.40
2.22
1.83
2.68
0.40
2.50
27.82
2.22
0.57
6
11.82
P/E ratio (avg)x
23.34
26.28
30.92
35.67
41.74
43.26
44.66
47.73
48.50
55.80
10.24
47.73
42.50
82
17.64
EV/EBITx
32.29
29.50
30.49
32.01
32.28
31.02
27.66
26.88
28.79
30.17
35.43
28.79
30.33
21
25.66
FCF yield (avg)%
14.41
12.07
14.78
13.90
14.75
14.96
15.41
14.31
15.03
16.17
10.24
15.03
14.77
8
12.91
FCF margin%
9.08
8.14
9.56
9.53
9.91
8.59
10.57
11.08
11.27
9.90
24.57
10.57
9.73
32
0.487
FCF / Net incomex
1.174
1.075
0.963
1.077
1.072
1.175
1.265
1.323
1.203
1.347
1.027
1.265
1.175
65
4.89
ROIC%
2.88
3.10
5.46
4.28
1.85
2.51
4.01
3.25
3.15
4.81
19.83
3.25
3.20
16
22.64
Return on equity%
20.12
22.36
20.07
21.89
22.73
22.39
24.07
23.85
26.11
25.06
25.36
24.07
22.56
75
24.25
Return on assets%
13.62
13.95
12.22
11.88
14.72
12.80
14.48
15.90
18.04
15.24
16.97
15.24
14.22
7
2.22
EPSNT$
8.88
9.12
9.86
8.94
8.20
8.74
9.54
10.16
10.42
9.67
2.45
3.35%
0.41%
—
6.80
EPS growth%
13.04
10.82
12.18
9.34
6.82
6.96
8.67
6.66
6.65
6.11
8.48
6.66
7.82
40
3.57
Bookvalue per shNT$
5.80
5.85
5.30
5.38
5.02
4.65
4.84
4.15
3.81
3.53
6.38
(6.80%)
(5.90%)
—
10.88
FCF per shareNT$
2.74
3.06
3.21
3.79
3.83
3.97
4.12
4.41
4.51
4.42
5.08
2.93%
6.59%
—
9.28
Dividend per shNT$
3.17
3.04
3.02
2.98
2.83
2.59
2.87
3.06
3.33
3.68
3.69
5.35%
2.37%
—
24.24
Div yield (avg)%
29.66
30.02
27.27
29.77
32.15
30.84
33.42
31.67
32.36
32.33
18.92
32.33
31.26
50
25.47
Payout ratio%
31.10
33.28
35.35
36.60
35.85
34.98
34.00
33.72
35.85
34.32
10.25
34.32
34.65
86
284.9
Shares (diluted)M
298.9
268.0
293.5
287.8
287.2
275.8
271.2
247.7
239.3
230.8
291.0
(4.28%)
(2.93%)
38
25.14
Buyback yield%
8.78
6.87
4.23
5.93
5.84
7.17
7.45
9.47
12.45
14.28
22.56
9.47
7.31
87
0.684
D/E ratiox
2.752
2.897
3.141
3.617
3.704
3.944
4.050
4.524
4.962
4.965
0.673
4.524
3.824
66
4.115
Enterprise valueNT$B
1.701
1.609
1.790
1.723
1.607
1.475
1.651
1.609
1.792
1.640
1.403
0.41%
0.37%
63
8.919
LT debtNT$B
3.985
3.990
3.929
3.762
3.609
3.857
3.903
3.975
4.127
4.393
0.638
4.01%
0.32%
42
Cost of revenue
3.25%
1.01×
Operating expenses
3.47%
1.03×
Spread over hurdle
16.85%