0.444
RevenueNT$B
1.326
1.337
1.391
1.408
1.416
1.476
1.545
1.591
1.605
1.676
0.460
3.44%
2.51%
94
7.66
Revenue growth%
24.16
23.59
25.03
25.77
24.98
27.13
24.45
23.61
24.50
25.70
8.52
24.50
24.74
87
15.05
Gross margin%
24.71
27.39
25.01
25.88
23.30
22.44
20.21
17.26
17.10
17.74
25.12
17.74
22.87
57
18.11
Operating margin%
10.13
12.78
11.94
9.16
8.23
7.29
6.55
3.88
5.59
4.66
23.64
5.59
7.76
74
21.97
Net margin%
7.72
9.66
8.81
11.52
13.91
15.54
13.08
12.10
11.72
10.37
18.11
12.10
11.62
91
37.17
P/E ratio (avg)x
29.65
32.72
37.45
37.33
36.03
40.92
40.42
39.57
46.28
46.83
36.39
40.92
38.51
50
20.02
EV/EBITx
36.08
34.13
35.05
33.62
38.91
36.87
40.29
46.53
50.45
51.52
33.94
46.53
37.89
84
3.03
FCF yield (avg)%
26.58
25.80
26.48
27.76
24.94
25.65
28.30
26.73
28.87
30.98
28.74
28.30
26.65
66
16.36
FCF margin%
1.51
1.75
3.63
4.97
5.48
3.71
2.62
2.11
1.47
0.40
14.30
2.11
2.37
21
0.317
FCF / Net incomex
1.912
1.963
1.910
2.166
2.519
2.656
2.962
3.314
3.605
4.213
0.191
3.314
2.587
78
12.42
ROIC%
11.51
10.58
8.36
6.65
8.06
6.82
7.76
8.25
10.53
11.16
19.37
8.25
8.31
34
4.96
Return on equity%
21.99
19.34
19.36
16.67
14.35
14.55
16.54
16.04
14.16
16.44
27.35
16.04
16.49
78
10.46
Return on assets%
12.07
11.06
9.20
10.19
8.96
10.64
9.86
7.44
8.06
8.43
5.02
8.43
9.53
80
24.01
EPSNT$
34.44
34.37
35.44
39.85
45.81
55.50
61.00
72.02
80.58
90.21
26.17
14.51%
11.87%
—
9.46
EPS growth%
16.21
16.50
14.00
13.59
10.94
9.17
12.08
11.98
14.21
14.71
25.64
12.08
13.79
9
14.94
Bookvalue per shNT$
34.71
35.47
35.76
33.56
35.25
37.87
35.12
38.75
38.68
41.68
9.83
3.41%
1.58%
—
10.35
FCF per shareNT$
19.10
18.39
18.86
18.86
18.43
17.29
16.55
16.13
18.03
20.16
27.87
1.81%
0.61%
—
22.61
Dividend per shNT$
21.27
20.26
23.00
23.33
21.87
21.23
21.60
21.76
24.59
27.10
17.16
4.38%
2.97%
—
21.05
Div yield (avg)%
18.76
19.04
20.86
22.58
25.58
27.15
28.35
25.58
26.57
27.01
4.77
27.01
25.58
57
15.70
Payout ratio%
1.83
2.45
3.19
0.40
0.40
0.40
0.40
0.40
0.40
1.31
14.18
0.40
0.40
56
45.90
Shares (diluted)M
37.34
38.84
38.04
38.46
36.63
35.66
34.29
31.84
34.35
36.90
46.79
0.14%
(0.72%)
94
13.05
Buyback yield%
10.42
9.15
11.65
9.40
8.03
6.12
4.80
3.90
2.07
0.40
13.36
3.90
7.08
15
0.262
D/E ratiox
0.704
0.785
0.781
0.832
0.791
0.838
0.852
0.843
0.778
0.809
0.693
0.838
0.800
31
0.325
Enterprise valueNT$B
1.573
1.535
1.492
1.416
1.345
1.471
1.365
1.344
1.495
1.545
1.340
2.81%
(0.51%)
94
0.542
LT debtNT$B
2.009
2.076
2.082
2.365
2.651
2.506
2.880
2.838
2.879
3.397
1.490
5.08%
6.50%
78
Cost of revenue
2.80%
1.03×
Operating expenses
2.19%
0.97×
Property and equipment
17.39%
Cash and investments
17.29%
Spread over hurdle
24.02%