1.821
RevenueNT$B
3.562
3.793
3.930
4.179
4.302
4.449
4.572
4.701
4.891
5.217
2.000
3.93%
4.21%
70
4.09
Revenue growth%
7.46
10.22
12.74
13.58
15.52
17.80
17.97
16.80
18.14
17.62
21.47
17.80
16.16
62
10.02
Gross margin%
21.71
23.05
25.39
26.88
24.21
25.92
24.92
22.97
21.90
19.90
3.50
22.97
23.63
88
4.72
Operating margin%
29.28
27.19
26.34
27.47
25.20
22.91
24.32
21.64
22.59
22.80
13.27
22.80
24.76
27
15.00
Net margin%
21.23
21.11
21.87
22.11
24.73
26.71
29.44
28.12
26.77
27.85
15.96
27.85
25.72
54
16.97
P/E ratio (avg)x
54.63
54.23
54.73
59.33
58.40
66.41
67.14
75.32
77.83
84.60
9.197
75.32
62.87
72
8.046
EV/EBITx
48.10
51.37
59.87
67.74
67.55
71.83
81.10
81.11
95.89
108.9
36.45
81.11
69.79
51
14.19
FCF yield (avg)%
1.20
0.40
2.67
4.60
4.59
2.94
4.18
2.75
3.05
5.94
26.60
3.05
3.00
36
13.74
FCF margin%
24.44
27.19
29.30
29.18
27.41
25.15
26.07
28.21
26.82
29.34
24.03
26.82
27.30
84
1.416
FCF / Net incomex
1.437
1.375
1.289
1.288
1.377
1.479
1.629
1.675
1.698
1.817
1.163
1.675
1.458
56
4.61
ROIC%
21.39
19.99
21.33
23.19
24.25
22.42
20.24
22.71
20.24
22.82
27.72
22.42
21.90
52
27.05
Return on equity%
30.13
31.11
31.02
32.42
33.99
33.34
32.45
29.79
27.14
30.00
29.33
30.00
31.06
46
9.02
Return on assets%
18.75
17.88
20.14
19.61
21.04
23.78
24.11
25.32
23.59
24.41
25.44
24.11
22.31
19
1.97
EPSNT$
1.75
1.54
1.41
1.36
1.27
1.42
1.45
1.38
1.51
1.50
2.11
3.39%
(1.55%)
—
13.95
EPS growth%
34.92
36.94
38.23
35.77
37.44
37.70
38.16
35.49
32.85
32.68
25.14
35.49
36.35
65
4.33
Bookvalue per shNT$
3.84
4.27
5.16
5.46
5.59
6.33
7.24
8.75
9.68
11.16
3.41
14.84%
11.51%
—
5.32
FCF per shareNT$
4.77
4.95
4.77
5.49
5.79
6.75
7.15
7.19
7.46
7.88
4.80
6.34%
4.90%
—
2.82
Dividend per shNT$
3.79
3.81
3.76
3.69
3.58
3.38
3.55
3.29
2.93
2.62
1.19
(6.09%)
(3.26%)
—
10.95
Div yield (avg)%
26.05
23.76
24.85
27.32
25.14
24.79
24.06
23.35
21.09
23.06
9.57
23.35
24.43
42
4.18
Payout ratio%
18.10
16.71
17.52
17.86
20.35
17.84
20.80
22.87
21.09
20.46
15.40
20.80
19.22
9
490.5
Shares (diluted)M
561.5
538.6
470.0
503.7
469.2
448.8
439.2
384.6
426.7
473.5
468.8
0.18%
(1.27%)
80
6.26
Buyback yield%
17.39
19.45
17.47
17.45
19.29
16.67
17.16
16.64
18.12
19.69
6.80
17.16
17.46
63
0.774
D/E ratiox
1.237
1.362
1.327
1.478
1.693
1.793
1.767
2.054
1.966
1.869
0.850
1.869
1.730
7
0.815
Enterprise valueNT$B
1.849
1.790
1.680
1.693
1.685
1.456
1.455
1.507
1.563
1.569
1.825
(1.42%)
(0.77%)
34
3.194
LT debtNT$B
2.959
3.029
3.208
3.707
4.187
4.387
5.145
5.784
6.228
6.545
3.153
9.35%
9.11%
22
Cost of revenue
4.21%
1.00×
Operating expenses
3.78%
0.96×
Property and equipment
15.60%
Spread over hurdle
(2.40%)