2.023
RevenueNT$B
1.682
1.679
1.741
1.813
1.882
1.896
1.936
1.998
1.997
2.041
2.191
1.63%
2.19%
84
23.67
Revenue growth%
8.78
9.64
7.30
8.29
7.21
5.19
2.49
2.78
5.44
3.45
29.47
3.45
6.33
32
24.86
Gross margin%
24.41
24.20
26.29
28.57
26.16
26.67
25.92
23.10
20.32
18.22
12.76
23.10
25.17
66
21.99
Operating margin%
32.63
35.10
34.32
36.34
33.54
35.10
33.14
35.82
38.35
36.29
3.39
35.82
35.10
72
27.62
Net margin%
22.30
24.82
25.97
28.92
30.62
29.80
27.05
26.59
28.74
30.02
20.09
28.74
27.90
82
32.34
P/E ratio (avg)x
18.20
17.95
19.88
23.99
23.36
26.12
31.24
35.63
38.23
41.40
26.99
35.63
25.05
7
12.30
EV/EBITx
18.29
18.19
20.64
20.37
22.08
25.14
27.76
31.55
37.45
35.93
26.09
31.55
23.61
49
13.83
FCF yield (avg)%
17.00
14.10
14.00
15.73
13.88
16.75
15.09
16.03
18.19
18.81
16.69
16.75
15.88
76
25.11
FCF margin%
27.05
25.64
27.56
25.38
26.02
24.56
22.46
25.43
25.40
27.34
23.22
25.40
25.54
87
1.517
FCF / Net incomex
0.260
0.275
0.265
0.294
0.294
0.290
0.298
0.306
0.302
0.302
1.100
0.302
0.294
22
24.37
ROIC%
17.23
19.69
20.00
19.45
16.87
18.41
18.87
19.17
20.79
23.52
29.18
19.17
19.31
33
25.16
Return on equity%
4.35
2.03
4.09
6.61
9.04
7.02
7.68
6.09
8.17
10.12
23.33
7.68
6.82
13
13.49
Return on assets%
15.49
18.15
20.93
20.66
18.15
19.88
17.34
14.46
11.48
10.30
26.48
14.46
17.74
30
6.44
EPSNT$
12.54
11.86
11.46
10.38
9.89
10.01
10.80
10.82
9.84
9.70
6.96
(0.39%)
(2.30%)
—
10.88
EPS growth%
14.99
16.90
14.33
13.74
12.41
14.38
14.20
15.77
15.17
12.17
16.90
14.38
14.36
75
2.85
Bookvalue per shNT$
15.18
15.90
16.82
19.97
21.81
26.08
31.11
34.12
38.22
43.79
9.83
14.96%
11.74%
—
5.30
FCF per shareNT$
4.22
4.53
4.64
4.38
4.05
4.21
3.97
3.76
3.87
4.33
7.42
1.32%
1.38%
—
3.33
Dividend per shNT$
14.16
15.21
14.80
16.59
16.23
15.41
15.89
16.89
19.45
19.77
9.06
4.02%
4.06%
—
28.51
Div yield (avg)%
6.79
8.79
5.99
6.25
6.87
6.19
6.60
4.77
3.89
4.65
2.42
4.77
6.22
84
6.25
Payout ratio%
22.56
20.05
21.96
23.40
25.74
28.45
29.33
28.49
28.96
27.50
4.68
28.49
26.62
78
167.2
Shares (diluted)M
155.9
173.0
161.9
156.1
159.3
155.6
168.6
180.1
169.8
157.8
170.9
(0.19%)
(0.11%)
73
14.59
Buyback yield%
12.33
14.69
12.18
12.67
14.72
12.55
12.65
11.72
12.72
13.88
25.66
12.65
12.66
81
1.793
D/E ratiox
0.270
0.280
0.295
0.315
0.354
0.383
0.431
0.436
0.401
0.424
0.524
0.424
0.369
81
1.270
Enterprise valueNT$B
1.599
1.624
1.505
1.506
1.519
1.538
1.393
1.325
1.460
1.546
1.917
0.36%
(0.93%)
12
1.292
LT debtNT$B
1.409
1.522
1.636
1.614
1.645
1.795
1.724
1.703
1.844
1.876
2.112
2.66%
3.24%
27
Cost of revenue
2.26%
1.01×
Operating expenses
2.00%
0.98×
Property and equipment
17.79%
Spread over hurdle
12.14%