1.297
RevenueNT$B
1.355
1.354
1.414
1.449
1.452
1.455
1.462
1.524
1.577
1.633
1.380
2.37%
2.09%
64
14.81
Revenue growth%
25.39
27.90
30.75
29.11
30.54
28.72
25.84
28.47
28.56
25.95
27.83
28.47
28.52
64
8.80
Gross margin%
13.13
11.73
13.36
14.95
15.18
14.07
16.26
13.27
16.14
15.32
13.85
15.32
14.51
47
25.64
Operating margin%
15.10
15.64
16.51
14.43
11.83
12.29
10.43
10.21
13.15
13.99
18.97
12.29
13.57
66
17.49
Net margin%
6.60
7.58
5.75
3.90
5.37
7.21
6.44
6.35
8.05
7.65
6.91
7.21
6.52
21
35.33
P/E ratio (avg)x
9.302
8.466
8.413
9.062
9.825
9.908
8.702
7.985
8.655
7.457
7.465
8.655
8.678
26
16.64
EV/EBITx
55.37
53.91
63.10
73.64
76.86
76.52
80.36
92.71
110.6
124.2
16.16
92.71
76.69
25
10.02
FCF yield (avg)%
21.28
18.43
20.40
23.21
23.77
24.41
22.69
20.86
18.72
21.11
6.09
21.11
21.20
40
27.59
FCF margin%
19.89
20.41
20.29
21.49
20.34
20.46
18.58
20.84
23.31
21.96
3.51
20.84
20.43
82
0.271
FCF / Net incomex
1.222
1.171
1.118
1.039
0.986
0.959
1.041
1.169
1.183
1.105
1.737
1.105
1.111
13
11.53
ROIC%
11.27
11.38
14.12
13.90
12.17
12.69
12.67
12.19
12.70
10.04
23.61
12.67
12.43
33
3.62
Return on equity%
13.98
15.86
17.07
15.98
14.23
11.56
14.14
11.16
11.15
10.09
18.87
11.16
14.06
57
29.23
Return on assets%
27.16
26.16
23.80
26.24
23.88
24.72
26.77
26.39
27.12
25.88
24.86
26.39
26.20
14
4.44
EPSNT$
6.13
6.89
6.31
7.24
7.74
7.30
7.20
7.14
6.54
7.48
4.69
(0.68%)
2.62%
—
10.82
EPS growth%
8.09
7.08
5.85
3.53
6.19
5.09
3.20
6.01
4.32
4.21
24.70
4.32
5.47
14
6.29
Bookvalue per shNT$
9.87
11.61
12.57
14.91
17.35
19.07
20.88
24.60
26.32
28.85
8.50
10.71%
12.57%
—
8.25
FCF per shareNT$
3.34
3.30
3.67
3.90
4.46
4.24
4.04
4.08
4.45
4.17
5.37
(1.36%)
2.58%
—
3.78
Dividend per shNT$
2.18
2.31
2.28
2.13
2.22
2.07
2.34
2.38
2.47
2.31
2.32
0.80%
0.04%
—
14.33
Div yield (avg)%
17.76
17.46
14.89
12.11
9.21
11.46
11.48
14.22
12.58
14.24
16.71
12.58
13.40
19
17.69
Payout ratio%
21.26
21.12
23.70
25.84
24.21
23.45
25.72
27.17
29.35
31.19
11.21
27.17
24.97
62
114.3
Shares (diluted)M
92.60
78.98
67.19
60.62
56.90
51.76
51.89
48.61
52.25
54.44
111.4
(0.88%)
(4.43%)
33
17.33
Buyback yield%
15.76
14.57
15.20
15.36
15.42
14.95
14.06
12.23
12.61
10.42
11.55
12.61
14.76
75
1.133
D/E ratiox
0.389
0.398
0.383
0.424
0.405
0.372
0.413
0.391
0.371
0.404
1.475
0.391
0.395
87
0.691
Enterprise valueNT$B
2.313
2.351
2.664
2.886
3.164
2.974
3.433
3.985
4.326
4.166
0.180
5.66%
7.60%
74
1.681
LT debtNT$B
1.800
2.029
2.202
2.328
2.330
2.703
3.049
3.544
4.079
4.128
0.132
12.12%
8.19%
76
Cost of revenue
2.09%
1.00×
Operating expenses
2.69%
1.06×
Spread over hurdle
(1.94%)