19.13
RevenueNT$B
19.54
19.69
19.89
20.36
20.37
20.37
20.18
20.25
20.07
20.38
19.59
0.01%
0.32%
35
12.42
Revenue growth%
9.20
10.77
11.66
12.16
9.62
8.15
9.49
10.53
8.72
10.35
8.85
9.49
9.99
77
23.51
Gross margin%
9.87
8.88
8.73
10.31
8.53
8.04
6.55
3.76
1.53
0.40
15.34
3.76
8.28
6
26.74
Operating margin%
22.50
22.05
21.15
21.18
20.49
20.13
19.19
17.97
19.19
19.66
16.99
19.19
20.31
39
19.65
Net margin%
4.58
1.75
1.81
0.40
0.69
1.52
0.40
0.40
2.78
0.60
13.66
0.60
1.10
12
21.56
P/E ratio (avg)x
37.04
37.02
42.32
42.08
43.00
50.00
53.04
63.63
62.44
64.49
22.78
62.44
46.50
91
31.82
EV/EBITx
25.42
30.31
29.99
33.86
33.48
35.79
38.07
40.76
45.86
54.98
20.61
40.76
34.82
53
10.00
FCF yield (avg)%
21.36
19.11
17.60
15.20
14.50
13.19
14.87
14.86
14.41
14.42
25.15
14.42
14.86
42
6.36
FCF margin%
16.56
15.85
14.97
15.33
12.50
14.21
12.16
11.27
11.63
12.12
14.40
12.12
13.36
7
0.587
FCF / Net incomex
1.291
1.247
1.187
1.273
1.294
1.121
1.169
1.196
1.269
1.248
1.014
1.196
1.247
5
28.40
ROIC%
10.19
9.74
11.13
13.53
12.46
14.86
13.14
11.28
9.79
7.61
10.85
11.28
11.20
23
7.58
Return on equity%
3.48
6.17
5.41
5.16
5.80
5.52
4.25
3.23
4.10
5.75
21.01
4.25
5.29
86
25.54
Return on assets%
15.91
13.93
14.32
13.29
10.71
13.68
14.71
15.07
14.57
14.57
18.75
14.57
14.44
16
70.01
EPSNT$
56.66
56.04
52.35
48.72
53.45
55.20
57.72
63.47
64.31
67.64
72.82
4.82%
1.67%
—
24.10
EPS growth%
7.93
5.29
5.45
4.29
3.89
4.73
6.16
4.08
6.72
7.82
16.34
6.16
5.37
78
141.41
Bookvalue per shNT$
50.09
53.41
51.78
57.70
60.37
62.01
68.13
78.47
77.73
78.30
68.66
5.34%
5.49%
—
120.08
FCF per shareNT$
173.98
191.83
201.47
233.29
226.08
252.58
261.75
304.23
342.79
353.23
126.02
9.33%
8.49%
—
115.90
Dividend per shNT$
31.30
33.72
34.08
37.33
41.48
42.87
41.32
42.17
41.03
44.29
69.09
1.32%
4.33%
—
3.93
Div yield (avg)%
0.96
2.55
2.17
0.40
2.98
2.77
0.48
1.03
3.21
4.42
8.67
2.77
2.36
51
7.65
Payout ratio%
14.02
16.64
19.61
20.80
20.89
21.60
22.15
24.60
23.18
20.58
6.73
22.15
20.85
48
90.63
Shares (diluted)M
153.7
172.2
194.1
214.4
236.4
261.6
271.3
285.4
306.6
370.6
94.13
9.40%
10.55%
45
20.97
Buyback yield%
16.26
17.95
15.14
13.98
12.45
9.93
6.94
9.63
12.09
10.31
24.59
9.93
12.27
6
0.371
D/E ratiox
1.084
1.146
1.203
1.101
1.135
1.039
1.026
1.107
1.038
1.066
1.032
1.039
1.092
20
26.37
Enterprise valueNT$B
10.66
11.78
13.49
13.62
13.08
13.87
13.76
16.19
18.92
20.17
13.30
9.05%
7.54%
87
12.10
LT debtNT$B
36.52
42.14
50.24
54.98
55.93
55.41
64.45
65.23
72.79
83.02
15.40
8.22%
8.97%
13
Cost of revenue
0.43%
1.01×
Operating expenses
0.40%
1.01×
Property and equipment
18.15%
Spread over hurdle
10.62%