0.142
RevenueNT$B
0.707
0.747
0.812
0.863
0.928
0.982
1.069
1.119
1.167
1.238
0.147
5.94%
6.49%
43
10.05
Revenue growth%
25.15
22.99
22.57
24.47
24.46
26.87
27.07
26.83
24.27
22.51
26.77
26.83
24.47
32
22.19
Gross margin%
22.29
20.30
22.82
25.11
25.93
23.61
21.23
21.70
24.46
27.17
16.50
23.61
23.22
10
21.62
Operating margin%
25.63
28.07
30.44
30.42
30.30
27.65
28.03
27.37
29.09
28.83
14.76
28.03
28.45
71
22.42
Net margin%
8.80
6.71
7.33
7.00
7.02
5.48
7.10
8.22
8.53
7.61
20.48
7.61
7.21
43
33.96
P/E ratio (avg)x
12.37
11.97
11.10
10.54
11.58
11.36
10.34
10.42
10.20
10.80
13.68
10.42
10.95
64
35.05
EV/EBITx
41.39
42.44
42.47
44.74
40.70
41.25
43.86
48.98
49.37
55.85
22.59
48.98
43.17
95
29.59
FCF yield (avg)%
11.03
8.76
11.07
9.58
10.79
11.93
11.29
9.30
8.33
7.87
9.51
9.30
10.18
41
9.53
FCF margin%
14.57
12.85
14.02
11.69
8.89
7.32
5.69
3.92
1.27
1.22
14.75
3.92
8.10
50
0.829
FCF / Net incomex
0.358
0.320
0.332
0.359
0.327
0.289
0.305
0.336
0.357
0.358
1.117
0.336
0.334
66
20.98
ROIC%
10.80
11.38
13.82
16.13
14.59
15.76
16.84
15.65
13.32
14.50
5.50
15.65
14.55
94
11.49
Return on equity%
12.58
10.57
12.43
15.19
12.51
11.16
10.97
12.36
12.88
12.74
7.48
12.36
12.47
88
18.64
Return on assets%
29.78
30.81
32.70
30.49
31.74
31.73
28.92
27.29
30.11
31.21
11.41
30.11
30.65
93
1.98
EPSNT$
0.74
0.70
0.74
0.69
0.71
0.66
0.63
0.56
0.58
0.62
2.05
(2.71%)
(2.92%)
—
4.25
EPS growth%
25.14
24.83
24.11
25.27
23.51
24.46
27.42
24.47
22.14
20.33
9.68
24.46
24.47
35
0.61
Bookvalue per shNT$
3.72
4.13
3.98
3.95
4.60
5.03
5.71
6.54
7.29
7.82
0.84
11.21%
7.70%
—
2.23
FCF per shareNT$
4.12
4.04
3.76
3.99
3.57
3.88
3.77
4.15
4.24
4.53
3.74
4.86%
2.19%
—
3.34
Dividend per shNT$
4.10
4.70
4.81
5.64
5.50
6.36
6.75
6.74
6.88
6.97
0.75
4.86%
6.19%
—
12.64
Div yield (avg)%
12.92
12.55
11.84
13.91
11.37
10.90
9.11
6.18
7.90
9.65
18.08
9.11
11.14
84
28.35
Payout ratio%
23.26
21.01
22.75
23.94
21.81
20.14
17.76
20.02
20.28
22.76
24.64
20.14
21.41
78
196.0
Shares (diluted)M
192.2
177.8
166.4
166.8
163.8
156.9
149.3
159.8
163.3
181.4
199.6
2.06%
(0.42%)
13
5.41
Buyback yield%
0.40
0.40
1.35
0.69
0.40
0.40
1.46
0.65
3.23
1.59
8.80
1.46
0.67
35
1.284
D/E ratiox
1.014
0.916
0.856
0.837
0.875
0.840
0.804
0.808
0.847
0.947
0.742
0.840
0.852
14
935.7
Enterprise valueNT$M
149.3
147.1
163.2
170.8
193.2
200.2
212.1
227.5
249.3
240.1
397.6
4.45%
5.88%
34
900.8
LT debtNT$M
356.3
380.4
409.9
468.5
465.0
548.6
545.6
627.1
681.6
712.2
267.2
8.90%
7.05%
60
Cost of revenue
6.17%
0.97×
Operating expenses
7.19%
1.07×
Goodwill & intangibles
17.61%