1.462
RevenueNT$B
1.931
1.943
2.003
2.026
2.037
2.046
2.105
2.122
2.204
2.257
1.501
2.07%
2.01%
86
3.41
Revenue growth%
0.40
0.40
1.11
0.40
1.11
1.74
1.69
1.92
4.42
6.99
10.66
1.92
1.40
94
8.57
Gross margin%
16.64
15.91
13.08
11.21
9.81
10.26
8.18
6.07
8.97
8.15
14.54
8.18
10.03
48
24.31
Operating margin%
20.48
22.61
24.01
23.06
24.54
21.65
24.38
23.73
26.37
26.30
11.87
24.38
23.87
59
14.28
Net margin%
11.01
13.56
16.54
13.77
11.75
14.16
16.12
16.61
18.19
20.77
21.43
16.61
15.14
48
25.03
P/E ratio (avg)x
27.38
31.63
36.81
39.04
46.16
46.65
46.01
54.31
65.40
79.02
29.13
54.31
46.09
69
29.17
EV/EBITx
19.69
18.09
17.75
19.22
18.53
18.70
18.32
19.19
20.95
18.17
19.38
18.70
18.61
26
20.51
FCF yield (avg)%
27.64
29.24
30.93
30.29
32.36
34.09
36.15
37.82
35.57
33.07
6.52
35.57
32.72
57
25.57
FCF margin%
14.62
12.44
10.00
11.77
10.71
12.07
14.36
13.38
16.22
19.10
25.31
14.36
12.91
16
0.716
FCF / Net incomex
1.942
2.186
2.341
2.460
2.634
2.952
3.224
3.208
3.202
3.088
1.336
3.202
2.793
10
6.45
ROIC%
14.63
15.93
18.64
15.74
16.51
15.93
15.52
12.77
13.92
13.95
20.94
13.95
15.63
64
18.38
Return on equity%
27.65
29.26
30.25
29.31
30.88
28.43
27.30
29.69
28.60
26.28
3.39
28.43
28.93
87
26.40
Return on assets%
18.81
20.53
23.42
23.02
24.34
25.26
23.07
22.33
24.76
23.59
9.10
23.59
23.25
65
7.37
EPSNT$
2.62
2.89
2.69
2.70
2.79
2.76
2.85
3.07
3.32
3.62
7.81
5.34%
4.21%
—
9.92
EPS growth%
17.77
19.13
16.60
17.22
18.87
16.47
18.38
18.37
20.58
23.11
19.91
18.38
18.37
47
3.56
Bookvalue per shNT$
8.21
9.84
9.76
10.67
12.56
14.85
15.19
17.34
20.05
21.64
4.38
11.50%
10.69%
—
4.15
FCF per shareNT$
3.43
3.59
3.61
3.54
3.91
4.43
4.87
5.82
6.17
6.16
12.89
9.50%
7.65%
—
3.40
Dividend per shNT$
4.65
5.13
5.29
5.55
6.33
7.56
8.17
9.16
9.73
11.63
6.38
12.94%
9.68%
—
20.03
Div yield (avg)%
14.92
14.72
13.90
12.96
14.00
14.72
14.41
12.47
12.10
14.68
19.13
14.41
14.20
16
9.76
Payout ratio%
29.54
29.32
31.09
31.24
33.31
35.14
35.88
35.03
32.80
34.00
10.66
35.03
33.06
13
49.57
Shares (diluted)M
56.64
57.96
63.73
71.97
71.95
80.00
88.23
101.4
107.8
120.5
50.59
10.86%
7.28%
81
27.13
Buyback yield%
6.41
5.95
4.00
3.33
1.48
0.40
0.40
1.80
2.73
2.26
15.03
1.80
2.49
88
1.770
D/E ratiox
1.487
1.615
1.488
1.580
1.530
1.397
1.463
1.550
1.426
1.302
0.890
1.426
1.488
50
0.087
Enterprise valueNT$B
1.132
1.245
1.479
1.498
1.538
1.624
1.661
1.636
1.752
1.728
1.928
2.36%
4.22%
67
1.654
LT debtNT$B
0.914
1.003
1.110
1.152
1.018
0.950
1.055
1.013
1.038
1.158
0.385
2.60%
2.54%
68
Cost of revenue
2.06%
1.01×
Operating expenses
1.57%
0.96×
Cash and investments
19.23%
Property and equipment
18.23%
Goodwill & intangibles
15.58%
Spread over hurdle
17.73%