0.695
RevenueNT$B
6.892
6.950
7.043
7.065
7.026
6.979
7.007
7.079
7.112
7.290
0.744
0.74%
0.52%
60
24.97
Revenue growth%
6.98
6.37
5.08
7.16
9.34
9.28
8.04
10.17
12.20
11.24
10.81
10.17
8.66
51
2.07
Gross margin%
1.79
0.40
0.40
2.63
1.60
0.40
3.03
2.35
4.48
3.34
7.73
3.03
2.07
85
27.56
Operating margin%
20.31
17.76
18.69
21.46
20.07
22.41
20.30
20.34
23.25
22.58
13.55
22.41
20.33
25
17.06
Net margin%
0.40
3.14
1.81
3.10
0.87
1.51
1.38
2.37
0.84
0.40
5.00
1.38
1.44
9
17.17
P/E ratio (avg)x
31.79
28.95
26.26
26.36
27.86
29.62
30.20
34.34
36.81
38.90
15.05
34.34
29.91
6
37.43
EV/EBITx
20.23
23.29
27.15
29.93
29.51
33.96
33.61
34.19
38.27
43.30
29.62
34.19
31.77
52
5.91
FCF yield (avg)%
26.72
29.07
27.23
28.87
27.34
24.91
24.60
23.63
23.58
23.73
26.19
23.73
25.82
85
18.28
FCF margin%
20.37
22.55
22.34
21.52
19.39
18.98
20.27
19.37
19.58
19.47
22.45
19.47
19.93
71
1.526
FCF / Net incomex
0.648
0.648
0.765
0.762
0.860
0.868
0.966
0.957
1.128
1.089
0.281
0.966
0.864
29
16.20
ROIC%
23.17
23.87
25.67
24.81
25.16
26.47
26.73
29.34
27.41
29.43
22.12
27.41
26.07
29
6.37
Return on equity%
23.61
25.42
26.29
24.00
26.32
25.12
24.23
21.66
19.47
21.74
16.29
21.74
24.12
76
28.75
Return on assets%
6.32
4.91
2.21
4.79
5.67
4.66
7.42
9.03
9.45
8.00
24.76
8.00
6.00
46
8.97
EPSNT$
10.41
9.39
10.33
10.81
10.81
11.59
11.99
12.96
11.34
11.99
9.69
2.10%
2.03%
—
13.24
EPS growth%
9.98
7.40
6.42
3.64
1.15
3.41
5.50
4.46
3.74
5.04
3.43
4.46
4.75
81
31.39
Bookvalue per shNT$
6.77
7.07
6.69
7.18
6.80
6.65
5.95
6.55
7.00
7.42
17.17
1.77%
1.86%
—
27.94
FCF per shareNT$
35.72
35.63
35.56
37.46
43.72
49.17
55.61
64.69
67.32
72.06
32.16
10.51%
7.94%
—
14.03
Dividend per shNT$
29.31
30.43
29.94
29.42
30.89
27.86
25.76
27.52
30.91
31.17
31.12
0.18%
1.02%
—
7.50
Div yield (avg)%
6.83
5.33
4.32
6.40
3.55
5.79
4.63
7.17
8.11
9.07
20.04
7.17
6.10
54
29.15
Payout ratio%
17.63
18.42
15.80
15.17
14.17
13.33
13.52
14.69
15.20
15.44
3.68
14.69
15.18
8
107.5
Shares (diluted)M
128.0
144.5
143.8
154.5
152.4
145.5
154.9
180.7
194.4
194.8
103.2
5.02%
5.35%
29
3.76
Buyback yield%
11.49
12.71
10.45
11.50
11.33
8.86
10.59
12.05
10.30
7.71
16.85
10.30
10.96
84
0.900
D/E ratiox
0.363
0.363
0.322
0.296
0.284
0.247
0.233
0.223
0.235
0.211
0.839
0.233
0.266
25
6.864
Enterprise valueNT$B
8.460
9.399
10.24
10.47
9.981
10.07
10.07
11.03
11.64
12.56
1.195
4.71%
3.95%
25
1.387
LT debtNT$B
2.117
2.061
2.186
2.180
2.581
2.648
2.829
3.189
3.098
3.545
4.272
6.55%
6.85%
59
Cost of revenue
0.31%
0.98×
Operating expenses
0.43%
0.99×
Goodwill & intangibles
17.84%