1.105
RevenueNT$B
1.100
1.121
1.145
1.142
1.163
1.189
1.204
1.197
1.180
1.157
1.197
(0.10%)
0.48%
80
24.20
Revenue growth%
19.44
19.34
16.59
17.09
19.37
20.03
21.45
21.68
21.67
20.29
16.02
21.45
19.74
40
2.13
Gross margin%
22.68
23.24
20.76
18.30
17.95
15.39
16.99
17.86
20.12
18.86
21.02
17.86
18.58
21
25.96
Operating margin%
26.78
26.46
25.60
26.52
27.82
26.17
28.15
27.61
27.86
29.24
12.28
27.86
27.19
65
25.67
Net margin%
6.68
5.98
3.66
1.97
4.62
5.04
2.52
4.74
4.02
3.97
5.08
4.02
4.32
84
18.20
P/E ratio (avg)x
5.942
5.341
4.669
4.644
4.465
3.963
3.369
2.966
2.651
2.371
24.97
2.966
4.214
36
17.82
EV/EBITx
13.75
12.62
13.33
14.51
12.77
14.01
13.23
13.29
12.89
11.44
6.808
13.23
13.26
92
24.63
FCF yield (avg)%
6.46
6.64
5.09
4.59
4.14
2.80
2.05
2.56
0.55
2.18
5.44
2.18
3.47
90
14.77
FCF margin%
12.39
13.03
11.87
9.26
11.81
12.33
10.96
8.68
7.01
8.22
4.32
8.68
11.38
18
1.066
FCF / Net incomex
1.304
1.383
1.672
1.749
1.893
2.290
2.380
2.597
2.875
3.358
1.418
2.597
2.092
81
9.68
ROIC%
10.13
12.39
12.31
13.73
15.68
18.48
18.08
20.55
19.49
20.60
24.06
19.49
16.88
89
19.07
Return on equity%
19.46
19.45
19.59
16.78
16.22
15.07
12.63
11.57
9.49
11.66
16.09
11.66
15.64
37
8.99
Return on assets%
31.57
29.31
30.99
30.61
28.68
29.17
31.71
32.50
29.88
27.61
11.42
29.88
30.24
93
4.08
EPSNT$
4.98
5.31
5.90
6.39
6.10
6.47
6.77
6.56
6.70
6.19
4.36
0.30%
2.96%
—
14.33
EPS growth%
2.92
1.86
0.40
0.40
2.64
5.01
7.26
6.12
6.30
4.77
26.98
6.12
3.84
12
1.83
Bookvalue per shNT$
3.07
3.05
3.17
3.33
3.94
4.38
4.61
4.57
4.95
5.14
3.53
5.44%
5.96%
—
2.28
FCF per shareNT$
1.28
1.21
1.28
1.39
1.25
1.29
1.39
1.37
1.45
1.59
1.45
4.91%
3.00%
—
2.61
Dividend per shNT$
4.65
4.99
4.91
4.82
5.12
5.70
6.93
7.63
8.34
9.88
2.75
14.06%
9.46%
—
21.12
Div yield (avg)%
15.60
17.33
16.87
14.46
14.14
12.41
14.43
12.97
15.60
15.39
3.96
14.43
14.92
20
4.40
Payout ratio%
27.50
24.83
26.80
27.56
28.57
27.68
26.58
29.07
29.30
26.45
23.15
27.68
27.53
46
148.0
Shares (diluted)M
192.8
199.9
235.8
251.8
250.8
272.3
301.3
321.8
357.9
405.2
147.7
10.07%
7.47%
51
18.41
Buyback yield%
24.35
23.28
26.27
26.18
23.81
22.91
23.91
24.08
26.28
26.83
13.46
24.08
24.21
51
1.097
D/E ratiox
0.950
1.042
1.079
1.092
1.309
1.450
1.516
1.481
1.445
1.591
0.356
1.481
1.377
59
223.9
Enterprise valueNT$M
210.5
214.2
205.1
211.9
207.7
200.8
206.7
222.9
242.0
256.6
374.7
4.32%
1.64%
70
762.5
LT debtNT$M
352.9
378.7
380.1
370.4
434.2
497.0
498.9
566.0
673.0
788.8
344.8
12.68%
10.12%
18
Cost of revenue
0.49%
1.00×
Operating expenses
0.79%
1.03×
Property and equipment
18.70%
Goodwill & intangibles
17.77%
Spread over hurdle
14.32%