18.45
RevenueNT$B
14.51
14.84
14.57
14.75
14.78
14.81
15.19
15.31
15.65
15.93
19.26
1.50%
0.83%
33
9.27
Revenue growth%
9.99
12.79
13.70
15.56
14.72
13.06
12.43
10.97
13.56
10.82
6.52
12.43
12.93
93
3.11
Gross margin%
12.42
14.18
11.62
13.86
14.20
14.21
16.06
13.27
10.77
13.05
4.83
13.27
13.56
18
27.88
Operating margin%
31.22
32.71
33.31
34.93
37.47
38.13
36.61
37.48
37.24
37.96
2.83
37.48
36.93
30
20.86
Net margin%
14.21
16.55
15.90
17.75
18.95
16.01
14.47
12.01
12.26
9.44
4.80
12.26
15.19
78
34.81
P/E ratio (avg)x
29.99
30.62
28.56
32.75
34.28
33.26
36.09
33.12
33.00
34.58
32.33
33.26
33.06
28
13.14
EV/EBITx
38.27
44.06
47.68
51.60
51.99
58.35
60.92
73.13
82.68
96.79
26.00
73.13
55.17
50
29.47
FCF yield (avg)%
2.91
0.78
0.40
3.34
6.30
7.24
5.19
3.01
5.75
6.46
28.94
5.75
4.27
75
10.17
FCF margin%
8.06
10.30
10.75
10.01
12.04
13.60
14.71
14.38
13.50
12.03
22.79
13.60
12.03
9
1.670
FCF / Net incomex
1.595
1.524
1.749
1.816
1.686
1.701
1.576
1.791
1.733
1.916
1.415
1.733
1.717
67
26.46
ROIC%
12.41
12.20
9.59
7.17
6.79
4.13
5.42
4.08
1.82
4.28
3.00
4.13
6.10
32
12.25
Return on equity%
24.53
21.95
21.86
23.89
23.85
25.50
25.85
25.27
28.06
27.49
15.49
25.85
24.90
21
16.80
Return on assets%
7.12
6.64
6.54
4.14
3.10
3.37
2.91
4.68
6.53
7.16
27.35
4.68
5.60
91
1.66
EPSNT$
2.43
2.82
3.07
3.56
3.52
3.95
3.86
4.08
4.56
4.82
1.79
6.49%
7.46%
—
2.53
EPS growth%
22.50
20.84
20.38
18.65
17.35
17.21
16.78
15.89
18.78
19.95
16.65
17.21
18.72
48
1.32
Bookvalue per shNT$
5.65
6.38
7.27
8.74
9.78
9.91
10.07
10.56
11.92
12.71
2.00
5.38%
8.79%
—
4.21
FCF per shareNT$
3.62
3.36
3.25
3.32
3.74
3.43
3.43
3.65
3.79
4.04
4.59
1.53%
2.20%
—
4.51
Dividend per shNT$
6.97
7.11
6.92
6.51
6.44
6.97
7.28
8.53
7.97
8.67
5.13
6.14%
3.20%
—
22.51
Div yield (avg)%
16.60
18.82
16.45
16.77
16.96
16.27
16.07
18.59
20.40
19.13
2.91
18.59
16.87
46
2.06
Payout ratio%
21.23
21.79
21.91
19.09
20.45
20.06
20.93
22.44
22.44
23.41
16.14
22.44
21.51
25
3.002
Shares (diluted)B
3.932
3.663
3.674
4.050
4.125
3.840
3.617
4.198
4.615
4.505
2.937
1.77%
1.96%
17
2.67
Buyback yield%
7.26
10.18
8.15
6.68
5.74
5.76
6.26
8.95
7.88
10.65
14.61
7.88
7.57
72
0.591
D/E ratiox
0.750
0.694
0.774
0.866
0.856
0.944
0.907
0.993
1.104
1.142
0.612
0.993
0.887
22
6.178
Enterprise valueNT$B
12.56
11.66
11.05
12.22
12.15
11.90
13.09
11.53
10.57
11.71
4.680
(0.74%)
(0.41%)
20
8.064
LT debtNT$B
12.07
10.92
10.57
10.45
9.843
9.205
9.882
8.620
8.874
9.196
5.829
(1.35%)
(4.06%)
94
Cost of revenue
0.81%
1.00×
Operating expenses
1.11%
1.03×
Cash and investments
16.21%
Spread over hurdle
36.62%