1.795
RevenueNT$B
1.641
1.799
1.920
2.067
2.248
2.426
2.630
2.788
2.985
3.242
1.906
7.60%
7.71%
56
29.38
Revenue growth%
33.37
33.62
31.24
32.23
29.80
31.48
30.54
29.99
29.45
29.40
3.59
29.99
30.89
42
10.08
Gross margin%
14.73
16.77
17.84
20.59
19.21
19.71
21.94
21.33
22.30
20.65
5.55
21.33
20.15
80
11.91
Operating margin%
20.33
19.27
17.08
18.34
16.02
13.36
15.81
18.73
16.14
13.36
25.88
15.81
16.61
48
16.05
Net margin%
6.17
7.70
9.14
8.22
9.60
7.78
7.48
9.83
12.64
12.11
3.44
9.83
8.68
11
15.66
P/E ratio (avg)x
14.45
13.80
13.41
11.87
13.10
13.13
14.09
14.53
12.74
11.71
32.30
13.13
13.27
15
7.646
EV/EBITx
31.84
30.86
33.10
31.76
32.45
33.92
37.67
38.79
40.72
45.10
21.54
38.79
33.51
50
12.64
FCF yield (avg)%
28.02
27.39
27.72
29.47
30.37
27.96
26.18
25.39
22.73
23.43
7.99
25.39
27.55
18
20.83
FCF margin%
12.10
14.64
14.65
17.55
15.27
16.07
18.28
18.81
21.30
23.15
19.38
18.81
16.81
59
0.480
FCF / Net incomex
0.669
0.786
0.857
0.909
0.906
1.070
1.099
1.336
1.548
1.836
1.000
1.336
0.990
67
7.36
ROIC%
19.45
18.62
17.45
19.61
20.80
21.34
23.11
25.90
24.87
27.11
8.66
24.87
21.07
33
8.72
Return on equity%
19.58
19.70
19.57
18.63
16.57
14.84
15.82
16.91
19.91
22.32
2.70
16.91
19.10
19
26.99
Return on assets%
26.00
24.63
22.04
22.25
21.15
18.82
20.91
21.00
20.85
20.03
25.64
20.85
21.08
20
2.16
EPSNT$
2.03
2.02
1.99
2.09
2.09
2.44
2.83
2.78
2.66
2.91
2.28
6.81%
3.48%
—
4.31
EPS growth%
23.47
21.23
20.28
17.44
16.63
18.79
19.34
16.70
16.04
14.99
15.53
16.70
18.11
43
0.74
Bookvalue per shNT$
1.36
1.24
1.35
1.50
1.41
1.40
1.36
1.42
1.26
1.16
2.13
(3.79%)
(0.66%)
—
0.73
FCF per shareNT$
3.38
3.38
3.65
4.33
4.88
5.62
6.71
7.52
8.74
10.49
1.70
16.54%
13.15%
—
0.45
Dividend per shNT$
1.26
1.26
1.23
1.35
1.50
1.47
1.39
1.58
1.71
1.76
0.58
3.18%
4.37%
—
11.27
Div yield (avg)%
1.06
0.40
0.40
0.40
0.40
1.13
1.61
2.39
2.01
0.40
13.49
1.61
0.73
94
15.88
Payout ratio%
5.01
2.37
4.47
4.74
7.62
8.42
6.94
5.52
6.24
7.00
7.27
6.94
5.88
33
712.1
Shares (diluted)M
625.6
651.5
575.7
540.7
482.0
431.9
395.1
344.8
350.5
326.9
715.4
(7.47%)
(5.49%)
83
17.72
Buyback yield%
7.29
6.93
4.37
5.89
8.58
6.40
5.78
7.80
4.94
7.23
27.84
6.40
6.66
61
0.720
D/E ratiox
2.142
2.358
2.450
2.293
2.092
1.925
1.765
1.975
2.164
2.294
0.264
1.975
2.153
21
1.303
Enterprise valueNT$B
2.040
2.221
2.227
2.095
1.923
2.053
2.230
2.414
2.222
1.974
2.730
0.52%
0.04%
74
0.182
LT debtNT$B
3.349
3.652
4.169
4.566
4.391
4.602
5.139
5.783
6.126
6.945
1.566
9.60%
9.25%
22
Cost of revenue
7.71%
1.00×
Operating expenses
8.25%
1.05×