0.268
RevenueNT$B
1.288
1.280
1.284
1.314
1.304
1.293
1.312
1.317
1.310
1.349
0.280
0.68%
0.48%
10
2.16
Revenue growth%
21.15
23.50
26.25
28.77
31.12
30.46
29.66
32.25
33.48
35.38
9.45
32.25
30.06
94
17.52
Gross margin%
28.06
31.05
32.34
30.20
28.66
28.10
29.00
30.44
28.55
30.55
14.62
29.00
29.60
18
8.58
Operating margin%
15.06
17.66
15.28
14.90
17.25
15.26
17.60
18.76
20.97
22.04
9.60
18.76
17.42
76
24.00
Net margin%
26.25
28.48
30.15
29.83
28.98
30.13
27.50
26.20
25.14
22.37
16.75
26.20
27.99
7
31.91
P/E ratio (avg)x
36.85
36.46
37.93
39.61
39.13
39.97
47.85
49.17
55.24
64.22
23.69
49.17
39.79
90
35.91
EV/EBITx
28.70
28.43
31.24
34.39
35.11
35.89
34.21
37.59
42.36
39.71
18.93
37.59
34.75
86
3.55
FCF yield (avg)%
1.77
3.09
2.14
3.27
0.74
0.49
0.40
1.29
0.40
2.85
16.03
0.49
1.53
30
3.11
FCF margin%
25.58
26.27
25.34
25.45
27.81
30.13
28.15
29.21
31.62
32.88
4.55
30.13
27.98
94
0.323
FCF / Net incomex
0.878
0.959
0.878
0.857
0.883
0.806
0.906
0.868
0.932
0.881
0.721
0.881
0.879
77
28.72
ROIC%
24.02
26.74
26.64
28.73
28.28
27.80
27.51
29.58
29.70
27.92
7.27
27.92
27.86
35
25.04
Return on equity%
13.85
12.43
10.41
11.33
13.01
12.94
14.45
12.61
11.80
9.96
3.38
12.61
12.52
71
21.00
Return on assets%
32.45
29.87
26.99
27.42
24.64
26.55
24.43
24.42
25.03
22.16
26.35
24.43
25.79
92
0.84
EPSNT$
3.74
3.36
3.15
3.13
3.14
3.32
3.50
3.67
3.72
4.13
0.92
5.61%
1.79%
—
4.17
EPS growth%
27.86
27.91
29.83
31.90
29.95
32.42
33.86
34.82
32.87
31.62
2.36
32.87
31.76
78
3.03
Bookvalue per shNT$
2.81
3.20
3.60
4.00
4.15
3.81
4.39
4.53
4.63
4.81
4.01
2.99%
6.51%
—
1.78
FCF per shareNT$
4.10
4.23
4.04
3.81
3.69
3.85
4.21
4.08
4.47
4.23
3.96
2.76%
0.29%
—
3.37
Dividend per shNT$
6.94
6.70
6.79
7.34
7.98
8.31
8.32
8.18
8.60
9.24
3.18
2.99%
4.06%
—
18.13
Div yield (avg)%
27.48
28.99
27.37
29.52
28.48
28.18
27.56
29.51
29.83
32.47
9.32
29.51
28.73
37
11.45
Payout ratio%
8.01
10.64
12.40
12.48
11.29
13.73
11.73
14.10
14.11
11.13
10.75
13.73
12.06
87
108.5
Shares (diluted)M
135.7
138.3
147.0
132.4
142.0
123.9
110.0
108.9
118.3
130.2
106.9
(1.72%)
(0.02%)
19
3.61
Buyback yield%
16.59
13.95
12.13
13.30
12.03
11.31
12.68
15.57
17.37
15.61
26.99
15.57
13.63
87
0.756
D/E ratiox
2.019
2.044
2.229
2.464
2.560
2.817
2.938
3.066
3.289
3.881
0.770
3.066
2.689
31
1.460
Enterprise valueNT$B
0.450
0.504
0.538
0.541
0.526
0.620
0.740
0.791
0.781
0.838
1.863
9.76%
7.78%
73
0.648
LT debtNT$B
1.513
1.621
1.504
1.473
1.500
1.622
1.571
1.521
1.458
1.470
1.291
(0.41%)
0.11%
69
Cost of revenue
0.33%
0.99×
Operating expenses
1.14%
1.07×
Goodwill & intangibles
17.67%