1.111
RevenueNT$B
1.015
1.013
1.041
1.040
1.050
1.055
1.052
1.044
1.035
1.048
1.158
(0.04%)
0.44%
58
28.64
Revenue growth%
10.86
12.23
10.69
10.35
11.59
10.08
7.18
4.95
6.26
5.86
26.84
6.26
10.22
63
12.37
Gross margin%
26.61
24.74
27.37
27.01
29.27
30.68
28.96
27.64
26.64
24.61
13.35
27.64
27.19
60
19.99
Operating margin%
4.24
2.23
1.15
0.40
0.40
2.61
1.74
0.55
2.42
0.63
6.29
1.74
1.45
27
11.66
Net margin%
29.85
28.47
27.17
27.14
26.46
27.61
26.67
26.04
23.50
24.44
24.69
26.04
26.91
44
21.60
P/E ratio (avg)x
30.61
31.47
33.00
30.77
28.31
27.41
27.34
25.31
26.98
24.49
37.37
26.98
27.86
63
30.46
EV/EBITx
13.55
12.87
11.78
12.92
14.71
14.02
14.54
15.30
16.34
17.04
23.73
15.30
14.28
71
18.34
FCF yield (avg)%
18.47
20.92
19.13
16.74
15.60
12.61
13.13
15.88
15.99
17.27
8.63
15.88
16.37
79
6.76
FCF margin%
28.33
29.73
31.07
29.66
28.34
30.71
28.34
29.94
32.40
33.20
14.52
30.71
29.83
30
1.039
FCF / Net incomex
1.987
1.928
1.965
1.995
2.135
2.361
2.464
2.739
2.993
2.867
0.730
2.739
2.248
50
25.28
ROIC%
21.81
21.07
19.65
20.27
18.39
18.25
20.93
18.53
20.19
17.50
21.02
18.53
19.92
82
28.61
Return on equity%
9.89
12.03
14.31
13.23
12.63
10.84
10.94
13.15
11.08
12.94
18.75
11.08
12.33
40
20.88
Return on assets%
8.52
11.09
13.41
12.33
10.60
13.14
10.99
13.27
14.53
13.84
25.60
13.27
12.74
56
8.15
EPSNT$
4.35
4.45
4.35
4.52
4.54
5.03
5.30
5.66
6.38
6.81
8.34
8.43%
4.81%
—
20.62
EPS growth%
34.65
31.98
32.17
31.41
31.10
28.53
31.42
30.23
29.19
30.66
27.33
30.23
31.25
57
3.72
Bookvalue per shNT$
2.35
2.41
2.25
2.25
1.98
1.86
1.81
1.78
1.91
1.72
7.36
(2.69%)
(3.75%)
—
2.74
FCF per shareNT$
4.51
4.78
5.05
4.85
5.31
6.21
6.41
6.74
7.62
8.38
3.40
9.56%
7.09%
—
8.63
Dividend per shNT$
3.13
2.87
3.03
2.71
2.55
2.52
2.34
2.55
2.78
2.94
5.61
2.94%
(0.17%)
—
4.01
Div yield (avg)%
16.65
16.12
13.30
14.65
11.82
13.95
13.98
13.59
13.25
15.13
4.31
13.95
13.96
32
15.70
Payout ratio%
13.19
15.77
13.97
16.18
18.57
18.88
20.35
20.39
17.82
18.94
20.58
18.94
18.19
58
150.9
Shares (diluted)M
196.2
205.7
221.0
247.8
276.1
328.0
369.6
359.8
370.7
368.2
152.0
5.93%
7.79%
56
24.31
Buyback yield%
6.40
6.69
9.06
8.14
9.08
10.66
12.16
12.06
10.40
12.01
6.98
12.01
9.74
73
0.420
D/E ratiox
1.342
1.353
1.529
1.564
1.721
1.693
1.729
1.798
2.108
2.508
1.577
1.798
1.707
50
1.213
Enterprise valueNT$B
0.870
0.886
1.040
1.140
1.293
1.305
1.339
1.291
1.497
1.543
0.377
3.61%
6.47%
17
0.866
LT debtNT$B
0.795
0.851
0.916
1.009
0.989
1.006
0.951
0.857
0.930
0.840
0.767
(3.20%)
(0.51%)
72
Cost of revenue
0.76%
1.03×
Operating expenses
0.17%
0.97×
Property and equipment
20.40%
Spread over hurdle
15.64%