1.127
RevenueNT$B
2.280
2.319
2.333
2.328
2.332
2.361
2.338
2.317
2.274
2.321
1.195
(0.10%)
(0.01%)
29
3.04
Revenue growth%
18.50
20.49
22.20
19.63
22.07
21.73
22.77
20.14
17.25
17.68
14.75
20.14
20.31
83
17.44
Gross margin%
18.06
18.44
15.48
17.02
19.63
21.27
20.75
20.36
21.89
22.16
22.73
21.27
20.00
63
5.25
Operating margin%
3.20
5.55
4.41
3.91
6.81
5.32
4.28
2.08
2.96
5.30
20.34
4.28
4.34
76
13.15
Net margin%
24.65
26.92
25.75
27.86
27.38
30.24
33.05
35.68
35.12
32.81
10.07
33.05
29.05
13
15.67
P/E ratio (avg)x
10.12
10.18
10.77
10.99
10.80
10.38
11.33
11.94
10.64
11.22
20.59
11.22
10.79
83
32.28
EV/EBITx
21.37
23.31
20.59
20.00
21.13
20.80
20.20
21.63
20.07
17.70
34.19
20.20
20.69
47
17.30
FCF yield (avg)%
22.34
19.63
18.27
18.00
18.22
19.28
17.78
19.66
18.73
21.68
6.73
19.28
19.01
17
28.56
FCF margin%
16.72
14.23
14.20
15.19
16.61
14.21
16.81
14.58
14.60
17.51
23.53
14.60
14.89
93
0.402
FCF / Net incomex
0.777
0.826
0.835
0.786
0.913
1.047
1.140
1.258
1.385
1.424
0.654
1.258
0.980
89
9.17
ROIC%
12.14
14.34
16.83
16.02
17.67
20.27
19.88
19.82
21.76
21.38
15.56
20.27
18.74
90
14.51
Return on equity%
5.80
4.87
7.62
6.92
4.30
3.82
2.86
5.33
7.40
7.96
18.17
5.33
5.57
70
2.79
Return on assets%
28.69
30.81
32.97
33.89
34.06
36.25
34.89
34.78
32.07
31.90
11.83
34.78
33.43
36
13.08
EPSNT$
22.17
23.54
23.77
24.07
24.24
24.94
28.62
33.81
40.05
40.56
14.62
10.84%
8.28%
—
15.80
EPS growth%
30.32
29.64
30.17
31.75
30.94
31.85
29.23
27.26
25.37
23.74
22.80
27.26
29.91
56
5.09
Bookvalue per shNT$
7.31
7.08
8.37
8.03
8.18
8.84
8.94
9.46
10.76
10.68
7.02
5.48%
3.70%
—
8.51
FCF per shareNT$
27.25
30.04
31.35
33.51
38.66
41.32
40.23
40.44
46.15
47.31
14.04
4.13%
6.80%
—
16.18
Dividend per shNT$
19.36
18.20
18.18
16.02
14.01
13.75
12.29
11.80
12.29
11.57
17.11
(3.76%)
(5.21%)
—
8.34
Div yield (avg)%
22.84
23.80
26.52
27.19
26.05
23.44
21.47
18.79
15.89
18.00
28.92
18.79
23.14
60
5.02
Payout ratio%
10.61
11.87
14.12
13.37
15.78
13.92
14.58
13.50
14.43
15.84
6.73
14.43
14.02
9
66.58
Shares (diluted)M
73.06
67.74
72.64
66.63
67.68
62.10
58.94
63.65
63.02
60.41
65.48
(2.25%)
(0.74%)
15
3.18
Buyback yield%
11.52
12.69
10.04
10.11
9.75
11.24
9.43
9.38
8.68
6.29
18.54
9.38
9.90
89
1.686
D/E ratiox
0.659
0.731
0.853
0.892
1.060
1.161
1.304
1.243
1.333
1.458
1.478
1.304
1.110
35
0.786
Enterprise valueNT$B
1.779
1.690
1.674
1.801
1.882
2.113
2.350
2.424
2.623
3.014
0.981
9.88%
5.61%
27
0.821
LT debtNT$B
0.954
0.937
0.972
1.023
1.039
1.116
1.064
0.949
0.903
0.856
1.029
(3.80%)
(0.60%)
30
Cost of revenue
0.10%
1.01×
Operating expenses
(0.21%)
0.98×
Property and equipment
14.38%