1.461
RevenueNT$B
1.110
1.142
1.185
1.245
1.275
1.321
1.373
1.444
1.542
1.639
1.634
5.15%
4.34%
50
29.11
Revenue growth%
13.32
14.14
14.91
13.48
15.04
15.21
17.02
16.66
14.37
12.61
23.77
15.21
14.64
48
10.18
Gross margin%
16.72
16.85
15.01
13.63
16.39
18.84
19.21
17.86
20.82
18.41
4.17
18.84
17.36
83
7.54
Operating margin%
11.48
13.81
12.86
15.54
13.88
14.59
13.63
13.45
10.60
9.46
21.04
13.45
13.54
30
21.99
Net margin%
11.36
12.16
12.07
10.41
10.98
9.93
8.95
7.24
7.83
9.26
18.42
8.95
10.17
86
37.68
P/E ratio (avg)x
8.043
8.257
8.439
7.567
7.974
8.218
7.934
8.471
9.121
9.940
37.72
8.471
8.238
77
17.95
EV/EBITx
31.78
31.59
32.95
37.01
34.95
34.39
36.29
39.77
39.64
42.45
37.36
39.64
35.62
90
2.82
FCF yield (avg)%
4.67
4.56
7.20
4.77
6.18
6.03
7.62
7.34
7.78
5.45
19.90
7.34
6.11
78
19.80
FCF margin%
23.02
20.29
17.51
20.06
17.94
20.32
20.46
18.95
19.18
16.28
5.81
19.18
19.62
74
0.573
FCF / Net incomex
1.115
1.229
1.350
1.405
1.450
1.371
1.508
1.499
1.550
1.500
1.419
1.500
1.427
25
6.21
ROIC%
19.62
21.96
24.81
22.82
22.81
21.48
20.25
17.99
16.78
16.06
25.23
17.99
20.86
81
14.33
Return on equity%
16.45
18.37
20.52
17.74
15.93
14.81
12.24
9.97
8.37
6.89
18.16
9.97
15.37
25
9.55
Return on assets%
12.77
12.18
11.68
10.83
11.78
10.75
10.27
10.08
12.98
12.82
18.36
10.75
11.73
36
11.92
EPSNT$
3.67
3.41
3.39
3.41
3.58
3.50
3.73
3.47
3.73
3.94
12.31
1.91%
0.64%
—
25.52
EPS growth%
23.81
22.36
20.72
19.21
19.62
19.35
18.60
19.44
21.49
19.51
2.20
19.44
19.56
20
9.36
Bookvalue per shNT$
17.89
18.34
21.22
23.35
24.03
25.57
29.90
32.49
35.38
35.59
15.01
8.18%
8.28%
—
3.15
FCF per shareNT$
18.15
16.76
17.91
20.78
20.97
19.55
18.36
21.28
21.00
22.56
2.49
1.47%
2.06%
—
8.76
Dividend per shNT$
1.66
1.69
1.48
1.41
1.22
1.04
1.04
0.90
0.80
0.87
11.77
(6.52%)
(7.33%)
—
18.69
Div yield (avg)%
16.22
16.81
17.50
20.19
19.03
21.33
23.42
25.80
24.68
23.34
28.14
23.42
20.76
34
15.61
Payout ratio%
9.29
6.48
3.61
0.68
1.24
3.21
5.35
6.06
8.79
9.86
3.88
6.06
5.71
85
81.07
Shares (diluted)M
100.3
96.87
99.98
106.4
123.5
132.7
146.7
156.5
152.3
148.4
83.52
3.74%
5.21%
9
15.25
Buyback yield%
20.90
23.08
22.24
21.76
22.87
22.07
22.13
23.10
25.23
23.79
18.54
23.10
22.55
55
0.739
D/E ratiox
1.529
1.657
1.729
2.056
2.084
2.408
2.636
2.885
3.237
3.336
1.417
2.885
2.246
21
0.722
Enterprise valueNT$B
1.822
1.896
1.872
1.668
1.488
1.392
1.490
1.582
1.668
1.487
0.564
(0.02%)
(1.62%)
49
1.150
LT debtNT$B
2.241
2.433
2.580
3.018
3.244
3.116
3.448
3.530
3.592
3.534
0.949
1.73%
5.53%
10
Cost of revenue
4.46%
1.01×
Operating expenses
4.10%
0.98×
Goodwill & intangibles
18.98%
Spread over hurdle
26.64%