3.359
RevenueNT$B
3.804
3.932
4.076
4.262
4.470
4.486
4.701
4.801
4.975
4.995
3.517
2.25%
3.21%
21
13.65
Revenue growth%
20.07
18.77
20.27
23.12
23.95
21.51
23.04
21.08
20.67
19.52
3.15
21.08
20.87
36
21.90
Gross margin%
25.47
26.29
26.67
25.36
26.78
29.51
26.79
25.28
23.93
23.72
18.62
25.28
25.88
50
2.41
Operating margin%
11.05
9.29
7.44
7.24
9.54
10.56
11.52
11.94
13.94
13.22
2.85
11.94
10.80
50
23.59
Net margin%
23.86
23.21
21.82
24.77
24.66
27.06
28.74
26.13
23.58
26.31
27.14
26.31
24.72
91
25.96
P/E ratio (avg)x
25.46
22.98
23.34
21.30
20.36
22.41
19.92
20.77
21.94
22.44
36.89
21.94
22.17
29
37.46
EV/EBITx
12.14
11.42
9.940
10.60
11.37
10.39
9.961
9.201
9.888
10.75
22.08
9.961
10.50
30
4.19
FCF yield (avg)%
20.31
22.44
24.27
23.68
21.35
22.74
22.88
22.25
24.19
24.60
5.46
22.88
22.81
22
14.49
FCF margin%
12.50
11.54
11.10
9.69
7.44
7.30
9.10
11.77
9.56
10.62
20.10
9.56
10.15
94
0.825
FCF / Net incomex
0.613
0.647
0.646
0.708
0.695
0.715
0.756
0.840
0.902
0.862
1.534
0.840
0.712
30
12.02
ROIC%
2.53
4.77
6.09
5.08
5.27
5.24
5.81
5.01
5.91
6.19
12.25
5.81
5.25
19
4.26
Return on equity%
9.21
9.32
10.01
7.31
9.87
11.64
9.40
10.29
8.27
8.41
18.30
9.40
9.36
50
26.28
Return on assets%
10.86
12.99
15.43
12.46
11.02
9.32
11.66
11.33
12.79
14.73
15.01
11.66
12.06
54
4.36
EPSNT$
3.74
3.88
3.81
4.14
4.61
4.31
4.45
4.90
4.66
4.97
4.48
1.51%
2.11%
—
18.26
EPS growth%
19.48
22.35
22.49
21.59
19.95
17.66
20.31
19.98
20.97
23.15
19.52
20.31
20.64
81
5.96
Bookvalue per shNT$
2.12
2.19
2.22
2.26
1.97
1.76
1.83
1.83
1.65
1.51
1.78
(5.11%)
(2.59%)
—
1.55
FCF per shareNT$
5.02
5.12
4.79
4.95
4.61
4.07
3.90
3.95
3.91
4.22
5.44
(1.73%)
(2.53%)
—
6.04
Dividend per shNT$
1.34
1.51
1.72
1.76
1.94
2.00
2.09
2.35
2.59
3.01
6.34
9.17%
9.29%
—
19.05
Div yield (avg)%
17.83
15.48
14.82
13.67
14.79
15.67
17.31
19.78
18.82
20.16
8.34
18.82
16.49
48
21.77
Payout ratio%
17.71
18.55
16.12
18.91
20.26
23.12
25.31
26.84
25.92
23.88
28.09
25.31
21.69
67
396.0
Shares (diluted)M
509.1
523.3
548.1
545.2
556.3
575.3
669.0
646.2
666.9
661.8
392.5
3.54%
2.61%
32
28.27
Buyback yield%
21.29
21.51
21.55
21.57
23.36
22.37
21.21
21.98
21.04
21.74
12.46
21.74
21.56
31
1.619
D/E ratiox
0.281
0.301
0.302
0.291
0.282
0.265
0.267
0.294
0.300
0.297
0.762
0.294
0.292
8
1.554
Enterprise valueNT$B
0.358
0.373
0.391
0.389
0.362
0.364
0.364
0.328
0.324
0.335
1.355
(1.51%)
(0.98%)
37
2.666
LT debtNT$B
1.254
1.121
1.227
1.109
1.068
1.017
1.027
1.092
0.996
1.100
2.558
0.61%
(2.36%)
35
Cost of revenue
3.21%
1.00×
Operating expenses
1.80%
0.87×