0.612
RevenueNT$B
0.527
0.567
0.617
0.668
0.701
0.762
0.817
0.893
0.967
1.026
0.679
7.91%
7.52%
63
13.29
Revenue growth%
23.55
25.42
27.40
27.73
30.34
27.35
29.31
29.49
27.37
26.80
10.23
27.37
27.39
60
27.15
Gross margin%
4.89
3.10
1.18
2.27
0.40
0.40
0.40
0.40
0.40
2.13
26.64
0.40
0.79
44
3.25
Operating margin%
14.35
13.20
13.22
12.17
12.90
14.70
17.00
16.05
17.20
19.23
16.31
17.00
14.53
61
10.40
Net margin%
28.91
26.10
27.70
28.84
28.40
25.92
25.18
27.21
28.93
30.00
14.80
27.21
28.05
51
18.78
P/E ratio (avg)x
52.96
52.12
60.19
68.89
72.28
79.65
81.37
87.85
96.82
110.7
13.10
87.85
75.96
73
30.21
EV/EBITx
38.33
38.33
43.44
44.40
46.84
45.42
45.78
51.65
57.79
62.64
36.84
51.65
45.60
59
15.28
FCF yield (avg)%
10.89
9.03
11.03
8.49
7.14
8.08
5.68
7.27
8.67
9.35
3.45
8.08
8.58
28
19.43
FCF margin%
25.74
23.51
22.67
20.05
18.76
20.66
19.39
20.86
20.39
18.04
29.95
20.39
20.52
30
0.118
FCF / Net incomex
1.714
1.637
1.632
1.648
1.679
1.648
1.788
1.646
1.766
1.858
1.604
1.766
1.663
69
15.09
ROIC%
27.94
26.05
24.62
23.34
20.70
22.81
25.09
25.42
25.58
26.61
15.86
25.42
25.26
75
28.20
Return on equity%
29.03
30.45
32.37
35.32
37.99
36.59
35.55
35.36
33.44
32.94
23.79
35.36
34.38
62
18.28
Return on assets%
28.25
30.21
30.48
31.82
29.34
29.67
31.06
32.83
35.69
37.23
28.30
32.83
30.77
8
0.67
EPSNT$
1.15
1.04
1.04
1.00
1.05
1.00
0.89
0.90
0.98
0.99
0.74
(1.22%)
(0.82%)
—
28.23
EPS growth%
2.62
0.40
1.02
0.40
1.08
0.40
2.95
2.28
1.84
1.73
18.34
1.84
1.41
37
1.22
Bookvalue per shNT$
0.52
0.50
0.49
0.49
0.55
0.57
0.57
0.64
0.72
0.74
1.15
5.96%
2.74%
—
0.95
FCF per shareNT$
0.99
0.96
1.01
1.09
1.03
1.04
1.06
1.00
0.95
1.07
0.77
0.71%
1.46%
—
0.58
Dividend per shNT$
1.00
0.99
0.99
0.97
0.89
0.85
0.83
0.88
0.93
0.99
1.10
2.00%
(0.11%)
—
13.52
Div yield (avg)%
14.22
12.06
14.33
16.15
18.93
16.98
17.56
16.30
19.24
19.57
26.13
17.56
16.64
61
11.76
Payout ratio%
14.56
14.06
11.23
9.02
9.91
8.51
6.15
8.47
7.69
4.86
10.50
7.69
8.77
9
502.7
Shares (diluted)M
558.2
584.6
626.2
657.3
671.5
668.7
731.6
786.3
937.4
907.4
485.9
6.21%
5.41%
41
18.41
Buyback yield%
18.03
20.07
18.01
19.20
21.22
23.25
24.81
27.03
28.72
26.13
26.17
26.13
22.23
79
0.873
D/E ratiox
1.548
1.439
1.555
1.532
1.379
1.336
1.259
1.200
1.260
1.236
0.524
1.259
1.358
35
109.3
Enterprise valueNT$M
641.6
611.9
569.0
613.2
583.8
639.7
661.6
666.9
741.7
754.8
863.7
5.27%
1.32%
67
643.8
LT debtNT$M
190.3
223.2
235.5
234.1
256.9
251.2
303.6
317.7
315.0
333.6
901.3
5.36%
6.99%
58
Cost of revenue
7.64%
1.01×
Operating expenses
7.83%
1.03×
Goodwill & intangibles
15.66%