0.220
RevenueNT$B
1.562
1.596
1.612
1.618
1.607
1.639
1.614
1.643
1.619
1.660
0.239
0.66%
0.59%
74
10.29
Revenue growth%
14.02
16.78
17.67
15.06
12.17
10.33
12.80
11.14
11.84
13.71
3.09
11.84
13.25
87
6.99
Gross margin%
22.94
24.60
23.40
25.69
26.52
25.50
26.41
24.00
24.78
23.29
13.26
24.78
24.69
16
15.47
Operating margin%
21.48
19.73
16.79
15.69
14.97
17.64
20.03
19.67
18.30
20.45
17.66
19.67
18.98
62
8.38
Net margin%
5.82
8.65
8.30
7.88
9.16
9.74
10.29
10.58
8.14
11.05
20.63
10.29
8.90
81
24.40
P/E ratio (avg)x
24.89
23.44
24.47
27.92
28.85
33.49
31.73
36.12
37.47
35.45
24.50
35.45
30.29
38
25.34
EV/EBITx
13.50
12.86
14.23
13.88
13.29
14.34
15.07
16.03
16.28
15.64
30.91
15.64
14.28
79
10.27
FCF yield (avg)%
20.50
21.28
18.99
18.89
20.31
19.51
17.23
19.01
16.71
14.86
3.10
17.23
19.00
45
29.12
FCF margin%
25.90
25.10
27.75
29.31
30.56
32.28
32.56
32.70
35.13
37.25
18.02
32.70
31.42
8
0.764
FCF / Net incomex
0.842
0.853
0.855
1.027
1.041
1.244
1.324
1.507
1.761
1.740
0.887
1.507
1.142
63
5.00
ROIC%
12.98
10.44
12.91
14.18
15.66
17.08
18.44
21.18
22.35
21.77
12.32
21.18
16.37
70
18.26
Return on equity%
11.65
12.43
13.66
10.94
11.08
10.30
11.21
13.98
14.41
11.92
3.86
11.92
11.79
24
24.60
Return on assets%
0.40
0.40
0.40
0.40
1.16
0.40
0.40
0.84
2.05
3.22
21.77
0.84
0.40
76
11.57
EPSNT$
15.76
18.76
21.56
21.21
21.01
24.67
24.54
25.85
29.22
31.28
12.44
8.29%
8.73%
—
29.07
EPS growth%
23.10
23.35
20.78
22.90
20.79
21.89
19.08
20.84
18.56
20.07
2.35
20.07
20.82
87
11.97
Bookvalue per shNT$
3.88
3.70
3.71
3.50
3.61
3.74
4.13
3.66
4.06
3.83
3.23
1.18%
(0.60%)
—
10.70
FCF per shareNT$
1.55
1.55
1.51
1.43
1.29
1.37
1.44
1.32
1.38
1.29
10.53
0.04%
(2.25%)
—
8.81
Dividend per shNT$
12.65
13.24
13.72
12.29
10.76
10.14
10.31
9.24
8.14
7.30
4.14
(7.47%)
(4.83%)
—
13.86
Div yield (avg)%
4.39
1.87
0.40
3.10
3.44
0.47
0.40
0.40
3.22
1.32
28.63
0.47
1.59
38
20.77
Payout ratio%
0.40
2.41
5.19
4.03
5.59
3.49
6.17
3.77
3.55
5.66
20.35
3.77
3.90
73
76.70
Shares (diluted)M
117.7
130.9
155.1
168.1
164.2
169.4
193.5
194.5
230.7
253.6
76.30
9.09%
9.64%
43
11.98
Buyback yield%
25.49
23.16
22.90
23.57
22.16
22.88
21.24
20.57
20.51
18.41
24.81
20.57
22.52
55
1.288
D/E ratiox
1.104
1.196
1.120
1.139
1.068
0.946
0.882
0.864
0.797
0.733
0.456
0.864
1.007
11
0.597
Enterprise valueNT$B
0.961
1.102
1.276
1.390
1.550
1.679
1.753
1.898
1.858
1.976
0.398
4.98%
9.11%
23
358.0
LT debtNT$M
193.8
202.3
195.0
209.0
222.1
221.8
219.0
201.7
191.2
194.7
296.4
(2.60%)
(0.84%)
83
Cost of revenue
0.55%
1.00×
Operating expenses
0.16%
0.96×
Spread over hurdle
26.71%