0.212
RevenueNT$B
0.617
0.657
0.722
0.773
0.827
0.885
0.950
1.049
1.137
1.240
0.235
8.43%
7.99%
35
26.72
Revenue growth%
14.17
15.20
15.46
18.14
17.41
16.38
14.85
13.52
11.78
12.60
13.36
13.52
15.02
23
28.94
Gross margin%
3.88
1.50
1.86
0.42
0.40
0.40
0.40
0.40
0.40
0.40
23.65
0.40
0.40
56
20.83
Operating margin%
20.19
21.98
21.07
18.28
20.17
21.17
23.48
21.46
19.61
17.42
15.05
21.17
20.63
73
12.51
Net margin%
26.50
24.68
27.02
29.22
29.26
31.19
29.56
32.03
34.29
31.46
21.51
31.46
29.41
87
14.87
P/E ratio (avg)x
17.68
18.02
19.69
21.59
20.65
20.93
23.41
24.42
27.27
31.87
12.36
24.42
21.26
19
13.30
EV/EBITx
6.166
5.598
4.889
4.726
4.658
4.547
4.812
4.584
4.103
3.557
15.96
4.547
4.692
55
4.00
FCF yield (avg)%
6.55
5.83
8.43
7.81
9.06
9.80
6.86
4.20
4.46
5.23
9.78
5.23
6.70
17
8.35
FCF margin%
24.29
23.19
22.81
24.52
23.73
23.86
22.67
24.67
22.31
23.95
17.13
23.86
23.80
67
0.285
FCF / Net incomex
0.484
0.505
0.560
0.667
0.749
0.907
0.991
1.026
1.098
1.106
1.228
1.026
0.828
65
13.39
ROIC%
13.89
16.46
18.07
19.02
17.93
20.83
19.33
18.77
17.85
18.23
24.00
18.77
18.15
53
16.87
Return on equity%
15.67
18.48
15.58
16.27
16.89
15.14
14.04
16.52
17.36
18.86
3.38
16.52
16.40
9
18.84
Return on assets%
7.08
6.67
4.53
2.18
0.40
0.40
0.40
2.03
2.13
1.55
29.89
1.55
2.08
19
9.87
EPSNT$
20.13
21.65
24.33
28.51
30.20
31.51
31.81
31.45
32.86
31.87
10.64
1.09%
6.48%
—
21.39
EPS growth%
11.50
9.78
11.99
11.09
9.26
8.98
9.74
9.79
9.84
12.31
22.78
9.79
9.81
72
3.56
Bookvalue per shNT$
7.22
8.36
8.58
9.32
10.67
10.83
11.39
12.13
13.50
15.84
13.16
8.22%
9.14%
—
6.98
FCF per shareNT$
10.19
10.29
10.06
10.40
8.93
8.86
8.75
8.91
8.06
7.87
12.24
(2.49%)
(3.49%)
—
6.89
Dividend per shNT$
20.83
22.49
27.28
30.06
32.57
32.06
36.47
39.70
48.08
50.82
2.32
9.31%
10.80%
—
10.84
Div yield (avg)%
19.08
18.73
20.16
18.64
17.15
14.67
12.74
11.66
11.93
10.12
14.67
11.93
15.91
77
4.94
Payout ratio%
19.02
18.29
21.04
23.20
25.93
27.31
27.18
25.26
27.60
26.84
23.80
27.18
25.59
88
61.48
Shares (diluted)M
56.16
50.98
54.18
57.64
52.87
55.55
59.87
61.73
54.09
59.35
64.51
2.34%
0.81%
85
11.32
Buyback yield%
32.06
32.10
32.62
32.30
34.32
36.56
34.42
34.96
32.53
34.92
3.61
34.92
33.47
93
0.344
D/E ratiox
0.297
0.321
0.333
0.338
0.360
0.317
0.337
0.300
0.299
0.323
0.222
0.317
0.322
14
0.781
Enterprise valueNT$B
0.520
0.553
0.623
0.643
0.751
0.792
0.909
1.003
1.032
1.008
1.011
6.08%
7.75%
67
1.274
LT debtNT$B
1.552
1.842
1.887
1.894
2.096
2.476
2.646
3.020
3.446
4.110
0.873
14.42%
10.02%
63
Cost of revenue
7.93%
0.99×
Operating expenses
7.37%
0.94×
Property and equipment
14.91%
Goodwill & intangibles
14.78%