0.379
RevenueNT$B
1.008
1.006
1.028
1.073
1.079
1.086
1.130
1.133
1.177
1.172
0.400
1.66%
1.73%
75
12.90
Revenue growth%
23.83
25.24
28.12
29.72
28.65
27.66
30.20
31.71
30.34
29.06
3.20
30.20
28.86
86
24.72
Gross margin%
16.41
16.95
16.14
14.56
15.17
16.75
17.65
15.26
13.75
12.91
3.26
15.26
15.70
59
17.40
Operating margin%
14.27
15.59
16.21
18.34
20.97
20.40
20.68
19.47
16.93
17.55
11.69
19.47
17.94
81
4.14
Net margin%
2.88
0.40
0.40
0.40
2.19
3.84
3.53
5.30
5.35
7.87
15.22
5.30
3.21
65
26.08
P/E ratio (avg)x
39.76
45.29
44.41
45.36
45.28
49.32
58.95
66.10
77.35
78.03
29.46
66.10
47.34
12
10.26
EV/EBITx
46.99
46.51
48.69
47.39
44.65
48.41
47.88
49.81
53.99
49.48
19.29
49.48
48.14
24
24.88
FCF yield (avg)%
4.51
1.98
3.31
1.47
3.02
2.73
4.98
3.41
1.11
2.15
18.05
2.73
2.87
56
2.47
FCF margin%
12.33
10.40
10.71
11.96
11.26
10.19
7.96
8.07
8.84
11.09
5.03
8.84
10.56
67
0.890
FCF / Net incomex
0.954
1.115
1.162
1.133
1.274
1.217
1.168
1.229
1.166
1.286
1.669
1.217
1.167
63
4.33
ROIC%
13.37
11.58
13.26
15.90
15.97
16.53
17.34
15.95
17.36
18.03
8.90
17.34
15.96
73
8.97
Return on equity%
26.63
27.41
28.92
28.69
26.83
25.93
27.06
25.87
24.66
26.65
29.68
25.93
26.74
50
17.53
Return on assets%
24.49
27.29
24.34
22.24
22.14
24.59
26.31
28.08
28.95
31.03
4.50
28.08
25.45
57
6.17
EPSNT$
6.75
6.79
7.05
7.19
8.08
8.73
9.69
10.26
10.40
12.17
6.47
8.53%
7.17%
—
28.90
EPS growth%
18.60
18.64
18.31
16.29
14.99
15.86
15.57
17.10
14.12
16.29
29.28
15.86
16.29
76
1.87
Bookvalue per shNT$
7.48
7.77
9.14
9.73
9.97
10.50
11.12
11.03
12.06
12.02
4.16
3.82%
4.41%
—
5.53
FCF per shareNT$
3.03
2.93
2.84
2.97
3.01
3.12
3.58
3.90
3.78
3.98
2.14
5.75%
4.06%
—
1.41
Dividend per shNT$
8.62
9.48
10.97
12.24
12.64
11.84
13.65
15.76
16.85
16.96
3.70
6.06%
6.74%
—
11.34
Div yield (avg)%
8.60
6.41
7.49
10.37
11.82
13.37
15.16
16.26
18.52
21.42
16.17
16.26
12.59
63
9.16
Payout ratio%
34.39
33.87
34.43
33.76
36.62
38.49
35.73
33.95
32.84
33.71
8.47
33.95
34.17
34
94.10
Shares (diluted)M
58.21
57.32
61.45
54.73
55.08
55.97
60.43
58.22
60.84
61.25
89.34
2.14%
(0.05%)
87
13.82
Buyback yield%
22.14
23.17
25.04
24.18
23.11
23.10
26.01
24.98
27.16
24.95
2.33
24.98
24.56
89
1.220
D/E ratiox
0.390
0.373
0.339
0.321
0.331
0.375
0.370
0.377
0.420
0.415
1.089
0.377
0.374
78
0.069
Enterprise valueNT$B
1.787
1.929
1.822
1.754
1.843
2.004
2.169
2.268
2.590
2.874
1.130
9.29%
4.79%
64
1.577
LT debtNT$B
0.549
0.521
0.570
0.644
0.708
0.798
0.907
1.022
1.006
1.091
0.718
9.03%
7.31%
64
Cost of revenue
2.02%
1.03×
Operating expenses
1.46%
0.97×