0.460
RevenueNT$B
0.673
0.725
0.763
0.794
0.861
0.896
0.959
1.037
1.103
1.171
0.475
6.35%
6.11%
35
13.40
Revenue growth%
24.22
25.60
26.90
25.54
26.94
26.18
24.07
22.09
23.19
21.70
5.99
23.19
24.88
33
10.02
Gross margin%
0.40
3.32
1.24
3.32
1.73
2.40
0.40
0.40
0.64
0.40
18.63
0.40
0.94
29
10.67
Operating margin%
22.77
22.22
20.99
23.86
23.36
21.60
21.29
20.47
17.73
15.95
29.66
20.47
21.45
28
3.55
Net margin%
27.64
26.00
28.52
30.35
29.18
31.06
33.55
33.47
33.80
32.40
11.33
33.47
30.71
69
26.54
P/E ratio (avg)x
13.95
12.96
13.42
14.50
14.63
14.31
14.68
14.46
13.35
11.81
14.75
14.31
14.13
9
33.76
EV/EBITx
6.933
6.704
6.290
6.400
6.087
6.451
6.533
5.830
5.211
5.341
19.04
5.830
6.345
37
4.46
FCF yield (avg)%
4.56
2.65
5.19
5.14
7.79
8.88
8.99
10.41
11.52
12.28
25.95
10.41
8.33
50
14.57
FCF margin%
16.64
18.57
21.31
18.96
16.46
14.59
15.66
14.85
15.22
12.48
2.03
14.85
16.06
47
0.224
FCF / Net incomex
0.830
0.740
0.691
0.721
0.761
0.747
0.808
0.716
0.703
0.648
1.366
0.716
0.730
88
6.76
ROIC%
18.25
16.92
15.54
14.24
12.74
14.79
13.22
13.53
15.71
17.60
10.24
14.79
15.17
40
24.05
Return on equity%
15.68
15.98
16.58
14.76
15.25
15.38
13.88
15.65
18.27
20.42
13.15
15.65
15.67
41
3.43
Return on assets%
29.60
26.63
23.79
21.08
21.76
24.50
25.36
23.48
24.18
23.62
4.99
24.18
23.99
28
4.78
EPSNT$
11.51
11.38
10.29
9.84
8.52
8.42
7.71
8.23
7.74
7.80
4.92
(1.75%)
(3.93%)
—
28.45
EPS growth%
23.11
25.73
27.89
29.88
28.49
31.12
33.63
32.96
31.64
33.16
19.66
32.96
30.50
18
8.41
Bookvalue per shNT$
16.23
17.39
19.88
23.30
25.05
28.61
31.17
32.57
38.89
38.08
2.21
8.74%
10.07%
—
9.40
FCF per shareNT$
17.30
16.51
17.46
16.89
18.49
18.02
17.24
18.91
17.91
20.51
10.40
2.09%
2.23%
—
2.28
Dividend per shNT$
7.84
8.58
8.22
9.42
10.34
11.97
13.73
14.04
15.77
16.16
3.71
9.33%
7.56%
—
11.12
Div yield (avg)%
30.00
29.56
29.09
29.30
31.76
33.15
35.62
37.02
34.29
34.68
16.07
34.68
32.45
82
17.13
Payout ratio%
11.67
13.16
13.30
11.07
13.83
15.18
13.01
11.21
12.00
9.62
2.80
12.00
12.50
74
50.19
Shares (diluted)M
46.94
42.54
40.55
44.49
46.37
43.22
43.30
42.91
44.21
42.24
50.55
(1.85%)
(1.66%)
53
3.75
Buyback yield%
16.62
18.81
21.00
23.14
23.45
21.64
20.02
20.73
19.17
17.57
29.05
20.02
20.38
30
1.766
D/E ratiox
1.150
1.221
1.157
1.239
1.376
1.468
1.455
1.471
1.569
1.416
0.146
1.468
1.396
33
54.55
Enterprise valueNT$M
798.1
877.0
772.7
822.5
802.8
844.6
891.4
894.5
908.5
822.0
468.7
0.47%
0.94%
74
0.410
LT debtNT$B
1.488
1.798
1.998
2.298
2.281
2.358
2.384
2.473
2.465
2.866
0.713
4.68%
7.96%
10
Cost of revenue
6.30%
1.02×
Operating expenses
6.45%
1.03×