23.00
RevenueNT$B
16.12
17.18
18.25
19.75
20.97
22.03
23.37
24.72
25.71
27.01
23.52
5.19%
5.68%
33
18.05
Revenue growth%
10.37
12.57
10.88
12.98
14.96
17.50
19.14
20.45
20.62
22.57
4.21
20.45
16.23
81
5.00
Gross margin%
34.13
33.65
34.57
35.90
37.51
38.37
37.01
38.07
37.89
40.75
13.17
38.07
37.26
81
16.04
Operating margin%
24.64
25.60
23.74
21.16
20.74
22.47
23.72
26.67
27.11
29.41
23.56
26.67
24.19
59
22.67
Net margin%
18.31
17.50
18.84
17.35
17.74
14.89
17.84
17.80
20.78
20.17
16.15
17.84
17.82
40
28.86
P/E ratio (avg)x
29.59
27.93
27.49
26.31
26.74
29.16
29.56
28.83
27.83
30.12
35.00
29.16
28.38
23
10.06
EV/EBITx
11.62
12.62
12.69
12.16
11.19
10.86
11.03
11.83
12.14
13.42
29.24
11.83
11.99
33
27.42
FCF yield (avg)%
30.75
33.40
35.31
36.79
36.28
38.93
36.48
34.44
34.64
37.44
12.28
36.48
35.80
20
22.76
FCF margin%
6.82
9.30
9.39
12.22
12.67
12.40
13.86
14.61
13.95
16.57
5.66
13.95
12.54
54
1.033
FCF / Net incomex
0.397
0.384
0.386
0.361
0.327
0.364
0.386
0.353
0.389
0.415
1.001
0.386
0.385
51
16.03
ROIC%
23.02
22.54
24.38
24.72
23.58
22.52
21.60
20.07
22.81
24.83
13.55
22.52
22.92
35
9.82
Return on equity%
6.61
4.66
2.67
0.40
1.60
0.40
0.40
0.47
0.97
0.40
20.68
0.40
0.72
94
16.77
Return on assets%
8.15
8.94
6.04
7.08
5.93
3.33
5.09
4.57
3.02
5.22
23.78
4.57
5.57
32
27.87
EPSNT$
51.15
50.08
46.89
43.21
43.58
42.72
40.00
41.43
41.63
37.53
28.97
(2.95%)
(3.36%)
—
19.99
EPS growth%
20.98
22.53
21.72
24.20
22.16
22.29
24.38
25.31
24.69
27.34
18.34
24.69
23.37
19
34.18
Bookvalue per shNT$
22.38
25.34
24.53
27.56
31.09
29.30
31.10
35.85
36.76
41.32
26.30
5.85%
5.63%
—
27.97
FCF per shareNT$
31.95
29.72
34.17
33.00
34.54
36.19
41.14
39.40
44.07
49.06
15.93
7.27%
4.86%
—
56.36
Dividend per shNT$
78.57
69.17
69.48
63.09
57.66
53.48
53.56
58.02
63.91
61.14
45.88
1.18%
(1.76%)
—
23.92
Div yield (avg)%
24.14
22.70
23.14
23.17
20.30
21.86
22.15
24.52
26.11
27.70
24.42
24.52
23.16
80
27.48
Payout ratio%
24.23
23.88
23.10
21.26
21.74
19.61
22.56
24.63
27.34
26.50
20.75
24.63
23.49
21
0.367
Shares (diluted)B
0.547
0.582
0.612
0.668
0.725
0.740
0.798
0.929
0.965
1.077
0.372
8.24%
8.39%
27
4.29
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
28.78
0.40
0.40
9
0.887
D/E ratiox
0.943
0.920
1.046
1.187
1.175
1.267
1.323
1.454
1.626
1.661
1.633
1.454
1.227
82
21.54
Enterprise valueNT$B
27.74
24.66
22.84
25.24
26.66
26.13
25.42
25.52
25.28
26.19
15.86
(0.35%)
(0.44%)
70
30.47
LT debtNT$B
32.53
28.73
25.94
24.37
25.68
23.50
23.07
23.16
20.19
20.53
7.986
(4.37%)
(5.56%)
86
Cost of revenue
5.57%
0.99×
Operating expenses
5.87%
1.02×
Spread over hurdle
(4.18%)