0.881
RevenueNT$B
1.235
1.242
1.259
1.267
1.316
1.332
1.336
1.389
1.450
1.506
0.933
2.74%
2.19%
89
29.61
Revenue growth%
4.10
2.57
3.47
1.53
0.40
2.14
0.67
0.40
0.40
0.69
13.87
0.67
1.11
57
21.57
Gross margin%
19.03
21.72
23.30
21.60
21.19
22.49
20.85
21.81
22.01
23.89
17.84
22.01
21.76
85
2.52
Operating margin%
8.71
6.86
7.77
7.36
8.36
8.04
9.76
10.93
10.28
10.16
14.95
10.16
8.53
87
7.90
Net margin%
16.14
15.88
17.10
16.33
13.64
15.20
13.71
10.82
12.43
10.93
15.33
12.43
14.45
28
16.34
P/E ratio (avg)x
6.541
6.966
7.103
6.892
6.217
6.680
6.011
5.961
6.492
6.984
21.93
6.492
6.611
63
18.69
EV/EBITx
13.26
15.18
15.77
18.30
18.95
20.99
23.39
22.86
25.91
28.34
29.49
23.39
19.97
57
28.59
FCF yield (avg)%
12.81
12.62
10.25
8.10
8.84
11.57
14.07
12.47
13.18
14.96
24.85
13.18
12.54
44
13.79
FCF margin%
0.40
0.40
0.40
1.27
1.91
3.56
4.00
6.07
5.35
8.28
24.01
5.35
2.73
78
0.641
FCF / Net incomex
0.401
0.338
0.358
0.332
0.358
0.359
0.318
0.308
0.329
0.329
0.694
0.329
0.335
9
23.96
ROIC%
13.02
15.64
13.67
12.66
13.74
12.25
11.80
12.79
15.36
14.52
13.69
12.79
13.35
27
18.08
Return on equity%
20.23
21.20
23.33
21.02
21.54
20.33
22.57
25.02
24.48
25.90
12.13
24.48
22.06
83
6.63
Return on assets%
0.65
0.40
2.71
4.52
6.57
9.22
6.30
6.32
5.33
6.60
2.19
6.32
5.82
76
0.87
EPSNT$
0.25
0.26
0.27
0.25
0.25
0.29
0.31
0.30
0.29
0.33
0.94
5.58%
2.64%
—
23.46
EPS growth%
16.48
17.51
14.91
11.95
10.00
9.12
6.38
4.63
4.06
2.40
15.86
4.63
9.56
59
0.67
Bookvalue per shNT$
1.09
1.17
1.40
1.60
1.71
2.07
2.32
2.38
2.46
2.84
0.63
10.76%
10.38%
—
0.35
FCF per shareNT$
0.34
0.34
0.31
0.34
0.32
0.30
0.32
0.30
0.30
0.27
0.26
(3.49%)
(1.77%)
—
0.58
Dividend per shNT$
0.54
0.52
0.54
0.62
0.61
0.71
0.74
0.80
0.85
0.98
0.41
9.71%
5.38%
—
5.09
Div yield (avg)%
6.82
4.47
4.32
4.30
2.71
1.48
4.22
5.80
8.25
6.25
29.34
5.80
4.39
55
25.64
Payout ratio%
3.66
3.49
0.86
0.40
1.99
2.70
0.74
1.99
1.93
0.52
28.17
1.93
1.96
11
1.002
Shares (diluted)B
1.384
1.485
1.632
1.793
2.024
2.179
2.225
2.567
2.474
2.855
0.987
7.12%
7.21%
33
10.05
Buyback yield%
24.35
24.96
25.72
24.28
24.67
24.48
23.17
21.68
18.68
21.62
10.52
21.68
24.31
78
0.249
D/E ratiox
1.161
1.200
1.216
1.189
1.260
1.434
1.440
1.434
1.540
1.438
0.995
1.438
1.347
45
409.9
Enterprise valueNT$M
81.58
77.12
73.65
73.55
71.97
71.11
69.47
68.94
62.31
66.44
930.4
(1.59%)
(2.35%)
53
0.473
LT debtNT$B
0.889
0.988
0.963
1.065
1.196
1.165
1.152
1.262
1.270
1.350
0.408
2.46%
3.84%
64
Cost of revenue
2.19%
1.00×
Operating expenses
2.19%
1.00×
Cash and investments
18.35%
Goodwill & intangibles
16.64%