0.079
RevenueNT$B
0.971
0.962
0.969
0.987
0.996
1.015
1.017
1.027
1.043
1.076
0.083
1.56%
1.11%
73
13.65
Revenue growth%
2.39
2.87
1.87
0.40
1.79
3.78
0.89
0.40
3.35
4.11
12.84
3.35
2.13
7
7.93
Gross margin%
7.47
7.11
7.32
5.89
6.42
6.81
7.33
4.51
5.69
3.49
25.15
5.69
6.61
67
15.56
Operating margin%
4.56
3.34
5.19
5.56
5.99
3.82
3.44
2.37
3.98
1.64
6.82
3.44
3.90
89
26.12
Net margin%
15.09
13.54
13.11
11.36
9.05
9.68
9.58
9.41
6.74
9.21
17.70
9.41
9.63
49
8.535
P/E ratio (avg)x
9.045
10.03
10.72
11.21
12.45
13.85
14.98
14.49
14.32
14.72
32.62
14.49
13.15
79
23.00
EV/EBITx
19.11
20.45
21.13
22.85
22.74
21.91
22.04
24.72
23.05
21.72
34.10
22.04
21.98
67
10.11
FCF yield (avg)%
2.05
0.40
0.40
1.47
0.40
1.89
1.27
0.40
0.40
2.18
4.85
1.27
0.84
57
2.69
FCF margin%
12.10
12.25
13.21
12.04
9.96
8.25
8.19
6.43
4.94
4.41
27.13
6.43
9.10
8
0.278
FCF / Net incomex
0.338
0.338
0.300
0.317
0.300
0.321
0.349
0.350
0.363
0.386
0.155
0.350
0.338
90
20.20
ROIC%
25.17
25.76
25.52
23.24
25.78
27.14
25.02
27.02
27.93
30.04
13.70
27.14
25.77
40
17.05
Return on equity%
15.28
12.66
12.17
14.89
15.53
15.46
13.21
14.99
14.11
16.50
13.74
14.99
14.94
84
25.40
Return on assets%
4.21
6.13
7.08
6.89
3.97
1.59
2.53
2.07
3.50
5.62
26.25
2.53
4.09
68
4.80
EPSNT$
3.96
4.15
3.86
3.80
3.50
3.06
3.00
2.69
2.72
2.61
4.92
(5.69%)
(5.26%)
—
20.37
EPS growth%
22.30
23.33
24.21
23.85
21.54
21.99
22.61
24.14
27.05
24.87
19.25
24.14
23.59
62
5.05
Bookvalue per shNT$
1.92
1.83
1.77
1.72
1.65
1.93
1.88
1.81
2.04
2.38
2.05
7.68%
2.55%
—
3.91
FCF per shareNT$
1.72
1.67
1.86
1.85
2.10
2.06
2.13
2.36
2.24
2.29
6.39
1.78%
3.22%
—
4.55
Dividend per shNT$
2.54
2.38
2.62
2.80
2.81
2.45
2.55
2.42
2.41
2.14
3.04
(5.29%)
(2.28%)
—
24.24
Div yield (avg)%
31.97
29.38
27.01
26.86
27.36
29.21
28.69
25.70
26.83
25.79
2.93
26.83
27.19
57
6.34
Payout ratio%
22.87
22.14
23.86
23.72
21.71
23.32
21.36
18.86
20.74
22.99
23.75
21.36
22.50
49
69.76
Shares (diluted)M
71.59
69.69
64.05
70.54
61.13
53.68
51.15
45.56
47.01
48.54
66.08
(4.51%)
(3.15%)
74
29.84
Buyback yield%
19.49
19.11
16.27
18.01
18.64
16.39
18.28
17.84
19.26
21.63
5.20
18.28
18.46
18
1.220
D/E ratiox
1.662
1.540
1.522
1.359
1.348
1.203
1.287
1.441
1.550
1.697
1.600
1.441
1.481
72
0.867
Enterprise valueNT$B
0.883
0.824
0.902
0.904
0.965
1.050
1.051
0.992
0.889
0.807
0.622
(3.52%)
(2.06%)
8
0.606
LT debtNT$B
0.791
0.874
0.914
0.891
0.898
0.912
0.955
1.008
1.120
1.173
0.057
5.49%
4.37%
52
Cost of revenue
1.02%
0.99×
Operating expenses
1.08%
1.00×
Goodwill & intangibles
15.56%