0.981
RevenueNT$B
0.757
0.795
0.859
0.913
0.955
1.000
1.040
1.128
1.223
1.315
1.097
6.61%
6.19%
68
10.87
Revenue growth%
12.39
15.26
18.17
18.39
18.66
17.14
15.97
16.40
14.37
11.94
19.97
15.97
16.18
29
13.16
Gross margin%
16.80
14.99
17.33
18.88
19.03
20.19
17.28
16.04
15.05
17.51
8.17
17.28
17.31
26
29.09
Operating margin%
27.61
25.54
22.86
25.17
26.67
26.99
26.00
24.55
23.50
24.33
10.24
24.55
25.35
20
18.85
Net margin%
5.99
7.31
6.59
7.33
8.32
8.44
10.22
11.79
14.33
14.31
13.50
11.79
8.38
7
16.44
P/E ratio (avg)x
32.41
32.04
30.25
31.92
33.97
34.16
35.18
33.34
30.46
33.89
10.07
33.89
32.88
87
11.55
EV/EBITx
28.59
27.88
28.85
27.36
27.90
25.72
27.78
26.18
27.74
28.94
10.46
27.74
27.83
55
29.53
FCF yield (avg)%
4.11
6.90
6.60
8.99
8.33
9.03
8.79
5.95
3.44
6.44
24.84
6.44
6.75
27
23.54
FCF margin%
28.29
25.86
28.45
27.66
28.76
31.36
32.21
32.38
31.00
31.12
24.70
31.36
29.88
56
0.531
FCF / Net incomex
0.382
0.399
0.374
0.418
0.469
0.503
0.523
0.556
0.540
0.614
0.233
0.540
0.486
27
28.58
ROIC%
5.75
6.37
8.21
6.60
3.73
6.21
7.13
10.10
8.36
10.33
18.34
8.36
6.86
24
19.19
Return on equity%
30.21
28.16
29.33
29.98
28.86
28.05
29.05
29.77
28.65
27.21
11.31
28.65
28.95
48
13.84
Return on assets%
6.85
6.10
4.99
4.45
3.01
4.79
3.23
4.52
2.98
5.95
21.04
4.52
4.66
56
1.74
EPSNT$
0.74
0.83
0.97
1.03
1.05
1.13
1.32
1.45
1.70
2.03
1.80
14.03%
11.51%
—
27.11
EPS growth%
18.00
15.14
14.04
12.14
9.40
7.67
7.11
6.16
4.08
3.59
9.53
6.16
8.53
58
1.38
Bookvalue per shNT$
1.37
1.29
1.29
1.28
1.31
1.33
1.36
1.39
1.54
1.50
1.52
2.82%
0.95%
—
1.36
FCF per shareNT$
1.28
1.26
1.22
1.24
1.33
1.17
1.21
1.24
1.26
1.22
0.41
(1.74%)
(1.74%)
—
1.29
Dividend per shNT$
1.53
1.45
1.46
1.56
1.44
1.58
1.65
1.68
1.79
1.75
0.69
3.94%
1.43%
—
17.26
Div yield (avg)%
24.41
22.63
22.14
22.54
24.46
23.57
25.11
23.59
20.78
20.49
22.27
23.57
23.10
89
10.41
Payout ratio%
9.48
7.15
9.81
8.44
6.48
5.32
2.75
4.04
6.65
4.09
20.03
4.09
6.57
26
226.9
Shares (diluted)M
330.6
387.5
394.4
442.0
453.3
526.2
613.9
669.5
764.2
840.7
235.0
13.15%
11.38%
33
19.49
Buyback yield%
10.20
11.91
11.38
11.42
8.63
5.91
3.79
2.30
4.18
3.94
9.69
3.94
7.27
25
0.811
D/E ratiox
1.821
1.737
1.780
2.098
2.289
2.600
2.530
2.553
2.750
2.885
0.804
2.600
2.409
47
1.114
Enterprise valueNT$B
0.666
0.650
0.699
0.710
0.783
0.777
0.879
0.882
1.015
1.045
0.849
5.94%
4.20%
28
0.578
LT debtNT$B
0.708
0.729
0.817
0.886
0.999
1.107
1.169
1.192
1.277
1.319
0.845
5.71%
5.93%
74
Cost of revenue
6.25%
1.01×
Operating expenses
5.55%
0.94×
Property and equipment
14.60%
Spread over hurdle
10.42%