0.595
RevenueNT$B
2.493
2.568
2.658
2.811
2.920
3.062
3.250
3.457
3.552
3.792
0.632
5.37%
4.57%
30
3.05
Revenue growth%
0.40
0.40
0.40
1.07
1.14
2.59
3.70
0.78
3.66
5.93
13.93
3.66
1.10
73
21.14
Gross margin%
27.83
24.93
25.61
26.32
24.45
24.04
26.06
25.48
27.36
29.57
11.67
26.06
25.84
36
11.86
Operating margin%
5.78
3.65
3.14
0.70
0.40
0.40
0.40
3.29
5.00
7.46
9.50
3.29
3.21
37
3.30
Net margin%
33.78
32.14
31.10
33.91
34.30
32.67
33.29
33.57
34.24
35.24
13.74
33.57
33.68
85
12.27
P/E ratio (avg)x
17.88
18.42
18.27
18.06
18.50
18.14
20.80
23.37
26.05
29.06
32.23
23.37
18.46
62
34.15
EV/EBITx
21.45
21.68
22.13
22.56
25.86
29.18
33.34
36.79
40.46
39.85
7.578
36.79
27.52
85
26.58
FCF yield (avg)%
29.18
29.19
28.73
27.47
29.21
26.48
24.89
27.09
28.42
26.71
23.07
26.71
27.94
34
24.78
FCF margin%
5.58
6.54
5.80
5.62
6.81
8.51
6.48
6.83
7.83
7.70
15.65
7.70
6.67
25
1.136
FCF / Net incomex
0.931
0.911
0.900
0.939
1.020
1.130
1.148
1.256
1.298
1.159
0.844
1.159
1.075
85
23.73
ROIC%
8.62
11.48
13.79
14.56
16.25
15.70
18.69
17.87
15.10
14.57
13.69
15.70
14.83
41
23.74
Return on equity%
14.56
15.27
15.71
18.13
16.99
15.19
17.66
17.56
16.49
18.90
7.60
17.56
16.74
57
26.21
Return on assets%
29.31
28.76
26.77
27.37
26.81
27.47
27.73
27.11
24.54
23.14
9.57
27.11
27.24
47
3.92
EPSNT$
1.03
1.08
1.17
1.32
1.26
1.13
1.06
1.10
1.18
1.30
4.26
0.71%
3.32%
—
7.55
EPS growth%
21.61
19.36
16.66
14.68
15.80
12.84
14.69
16.40
17.36
14.43
8.18
14.69
16.10
51
3.77
Bookvalue per shNT$
1.46
1.48
1.36
1.21
1.24
1.27
1.35
1.39
1.22
1.24
1.56
0.01%
(1.53%)
—
3.19
FCF per shareNT$
3.26
3.28
3.37
3.45
3.60
3.27
2.99
2.97
2.71
2.82
1.22
(4.72%)
(1.22%)
—
2.50
Dividend per shNT$
3.64
3.51
3.93
3.81
4.00
3.95
3.98
3.78
4.13
4.16
2.22
0.78%
2.57%
—
24.32
Div yield (avg)%
5.14
3.20
0.70
2.49
4.56
6.79
5.66
7.11
7.99
10.25
15.36
7.11
5.40
47
4.21
Payout ratio%
18.59
16.75
13.91
11.81
12.19
12.98
12.46
14.10
16.84
17.67
5.81
14.10
14.01
35
381.3
Shares (diluted)M
435.7
417.5
385.5
361.6
377.1
389.2
350.9
318.2
343.8
311.2
375.4
(3.77%)
(2.51%)
10
26.74
Buyback yield%
10.19
7.50
5.49
5.25
7.68
9.43
8.86
10.10
10.24
7.31
4.46
9.43
8.27
12
1.247
D/E ratiox
0.416
0.496
0.562
0.601
0.699
0.833
0.914
1.016
1.092
1.090
1.250
1.016
0.766
68
1.105
Enterprise valueNT$B
2.289
2.561
2.719
2.571
2.499
2.837
3.044
2.771
2.512
2.629
0.554
1.02%
0.41%
28
1.750
LT debtNT$B
1.207
1.191
1.172
1.107
0.998
0.936
0.853
0.887
0.929
0.838
2.201
(3.42%)
(3.77%)
24
Cost of revenue
4.78%
1.02×
Operating expenses
4.55%
1.00×
Goodwill & intangibles
15.07%
Spread over hurdle
31.20%