5.169
RevenueNT$B
6.517
6.808
7.330
7.856
8.443
8.988
9.542
10.02
10.52
11.11
5.617
5.64%
5.96%
22
4.45
Revenue growth%
25.63
27.36
28.28
28.27
25.81
23.71
21.35
20.13
22.16
24.68
8.25
22.16
25.16
51
28.46
Gross margin%
13.67
13.35
11.35
10.94
10.14
12.19
11.44
13.14
13.65
11.34
27.43
12.19
11.82
44
28.69
Operating margin%
20.34
18.19
15.42
16.89
17.19
18.39
18.68
17.20
16.08
13.35
15.43
17.20
17.19
40
11.49
Net margin%
0.40
0.40
0.40
0.40
1.07
2.37
5.05
4.68
3.24
1.22
20.36
3.24
1.14
16
10.61
P/E ratio (avg)x
20.33
21.34
21.81
23.98
21.99
22.40
24.95
26.80
25.90
24.36
30.44
24.95
23.19
65
8.120
EV/EBITx
59.36
59.68
59.28
66.11
64.60
61.94
66.35
70.25
69.49
77.33
23.43
69.49
65.35
83
23.59
FCF yield (avg)%
13.07
13.19
13.08
11.31
11.83
12.66
14.86
13.30
11.34
12.73
7.80
12.73
12.90
35
21.70
FCF margin%
20.31
21.19
22.31
21.70
23.24
22.03
22.41
19.67
17.23
14.90
29.32
19.67
21.45
52
0.357
FCF / Net incomex
1.804
1.727
1.905
1.848
1.718
1.875
1.767
1.968
1.993
1.953
0.547
1.953
1.862
46
8.41
ROIC%
14.70
17.44
15.31
17.57
17.08
16.27
15.26
18.08
17.80
16.51
22.50
16.51
16.80
61
4.98
Return on equity%
23.09
22.07
20.13
21.27
22.71
20.99
20.87
22.01
23.36
22.17
23.85
22.01
22.04
11
6.89
Return on assets%
1.32
0.40
1.43
0.40
2.57
0.40
0.52
2.66
1.98
0.40
13.10
0.52
0.92
93
11.48
EPSNT$
8.80
8.47
8.90
9.68
9.52
10.38
10.52
9.58
9.43
8.22
12.51
(2.89%)
(0.86%)
—
16.58
EPS growth%
6.36
8.07
9.74
9.10
6.85
6.83
6.11
5.43
4.74
3.89
7.46
5.43
6.59
66
5.05
Bookvalue per shNT$
9.30
9.93
9.45
8.27
7.23
6.50
5.76
6.28
5.62
5.73
12.42
(4.55%)
(5.80%)
—
5.04
FCF per shareNT$
14.08
15.33
15.50
16.39
16.36
15.19
16.28
14.50
15.41
14.09
3.01
(2.94%)
1.01%
—
9.37
Dividend per shNT$
12.91
13.50
15.31
17.32
19.56
21.22
23.50
23.47
25.34
29.02
6.63
8.21%
10.20%
—
18.13
Div yield (avg)%
8.04
6.80
7.08
9.03
11.96
10.87
10.51
10.64
8.46
6.45
17.04
10.51
8.74
89
6.33
Payout ratio%
13.17
10.47
8.31
6.21
4.54
1.89
0.40
0.40
0.40
0.40
17.80
0.40
3.21
37
205.3
Shares (diluted)M
200.7
197.5
185.2
184.6
185.7
162.5
161.9
146.1
146.7
132.4
212.8
(6.54%)
(3.96%)
61
20.61
Buyback yield%
20.95
23.37
23.68
23.32
26.15
23.63
23.17
25.18
22.45
21.37
29.45
23.17
23.35
22
0.921
D/E ratiox
0.519
0.479
0.446
0.492
0.486
0.474
0.511
0.581
0.572
0.608
0.767
0.572
0.502
72
8.862
Enterprise valueNT$B
8.216
9.439
9.865
10.25
10.60
11.56
11.05
10.72
11.78
13.52
9.246
4.99%
6.14%
27
4.616
LT debtNT$B
9.607
8.314
7.306
7.916
6.798
6.935
6.400
6.818
7.095
6.820
9.677
0.06%
(3.22%)
90
Cost of revenue
6.19%
1.02×
Operating expenses
5.54%
0.96×
Cash and investments
19.62%
Spread over hurdle
15.33%