2.265
RevenueNT$B
12.42
12.95
12.91
13.18
13.49
13.95
13.94
14.33
14.57
14.58
2.526
1.56%
1.69%
78
20.97
Revenue growth%
29.75
29.28
29.75
31.53
30.14
31.70
34.01
34.04
33.14
34.53
10.08
34.01
31.61
75
7.76
Gross margin%
15.64
16.98
17.68
19.81
22.40
23.25
23.67
24.49
24.58
25.06
9.26
24.49
22.82
10
8.41
Operating margin%
25.72
26.02
27.72
26.87
28.82
30.05
30.13
29.62
31.43
32.70
14.09
30.13
29.22
59
23.36
Net margin%
18.46
18.86
21.81
22.90
24.54
26.67
23.69
21.67
20.50
19.72
16.61
21.67
21.74
38
33.88
P/E ratio (avg)x
25.77
28.85
32.71
30.06
31.09
29.79
27.32
27.46
26.51
26.71
16.31
27.32
28.15
61
29.27
EV/EBITx
14.80
15.54
16.35
16.61
18.52
17.33
17.31
16.31
18.96
18.84
34.45
17.33
16.96
68
14.66
FCF yield (avg)%
9.71
7.22
6.24
6.75
5.14
5.43
2.97
2.34
1.50
2.45
16.89
2.45
5.29
25
26.09
FCF margin%
26.75
27.83
27.40
27.17
27.17
27.26
28.74
28.34
27.75
28.84
15.53
28.34
27.58
56
0.330
FCF / Net incomex
0.222
0.221
0.192
0.179
0.181
0.172
0.178
0.163
0.161
0.144
0.750
0.163
0.178
37
21.62
ROIC%
11.24
8.82
9.40
7.22
4.64
5.60
7.00
7.83
5.77
4.48
22.26
5.77
7.11
64
16.96
Return on equity%
23.71
25.48
23.27
21.43
22.34
23.44
20.62
20.23
18.13
20.57
15.60
20.57
21.88
35
3.12
Return on assets%
10.31
11.27
14.02
12.64
9.88
11.19
10.49
9.18
8.81
6.90
25.88
9.18
10.40
49
12.10
EPSNT$
46.14
55.33
54.21
61.12
63.67
71.14
75.18
74.31
76.18
79.69
12.91
4.59%
5.73%
—
4.96
EPS growth%
24.81
25.97
23.21
20.38
21.97
19.16
17.31
16.24
15.16
12.19
3.69
16.24
19.77
32
6.68
Bookvalue per shNT$
17.74
20.45
20.93
23.94
22.44
24.42
26.65
31.01
35.71
37.51
26.62
10.83%
7.21%
—
21.10
FCF per shareNT$
22.33
23.81
20.79
18.72
19.09
20.73
21.87
20.35
20.00
20.89
20.98
1.81%
(0.34%)
—
14.08
Dividend per shNT$
4.08
4.02
3.79
3.34
3.00
3.06
3.32
2.99
2.91
3.05
23.17
0.34%
(3.80%)
—
21.86
Div yield (avg)%
1.03
2.77
4.09
5.78
4.38
1.97
1.05
0.40
0.40
1.57
7.78
1.05
1.77
54
20.31
Payout ratio%
23.48
26.07
26.29
28.94
30.11
27.68
25.32
24.83
26.91
25.43
5.41
25.43
26.18
69
271.5
Shares (diluted)M
255.9
240.4
233.1
229.3
241.5
205.6
181.8
189.1
193.0
195.8
268.0
(4.11%)
(3.03%)
17
20.36
Buyback yield%
19.13
19.99
22.45
23.79
25.18
24.06
22.06
21.26
21.90
21.76
28.53
21.90
21.98
17
1.216
D/E ratiox
1.427
1.668
1.877
2.027
2.347
2.595
3.098
3.333
3.348
3.572
1.025
3.333
2.471
47
9.185
Enterprise valueNT$B
3.336
3.257
2.938
2.952
3.286
3.630
3.711
3.682
3.974
3.871
1.090
3.33%
0.40%
52
5.801
LT debtNT$B
11.60
11.35
12.04
11.61
11.56
11.29
11.92
11.13
10.53
10.20
14.58
(2.48%)
(1.78%)
69
Cost of revenue
1.73%
1.00×
Operating expenses
1.29%
0.96×