2.142
RevenueNT$B
1.501
1.590
1.656
1.771
1.858
1.910
1.966
2.069
2.210
2.279
2.283
4.17%
4.64%
21
25.70
Revenue growth%
17.11
16.80
17.46
14.59
16.04
13.05
13.54
16.31
19.21
19.65
5.87
16.31
16.55
74
10.41
Gross margin%
8.64
8.95
6.59
8.16
8.13
5.26
8.03
10.19
10.45
7.89
21.48
8.03
8.15
5
7.49
Operating margin%
16.00
14.36
15.60
14.56
14.33
14.02
13.27
10.29
12.49
10.97
4.60
12.49
14.17
44
11.26
Net margin%
16.96
15.80
18.52
19.17
17.67
19.53
17.12
17.81
15.33
14.24
6.35
17.12
17.39
69
20.10
P/E ratio (avg)x
41.97
41.35
41.93
43.05
48.39
47.99
44.89
41.03
46.25
47.19
29.80
46.25
43.97
39
10.34
EV/EBITx
57.15
56.23
63.11
63.54
73.05
80.74
81.36
82.52
85.85
88.27
28.60
82.52
76.90
71
26.31
FCF yield (avg)%
15.34
14.53
16.04
13.80
11.91
11.10
12.04
13.10
13.76
12.73
18.60
12.73
13.43
17
18.33
FCF margin%
18.42
20.84
20.94
23.61
21.07
21.85
21.49
22.14
24.69
22.30
2.55
22.14
21.67
71
0.644
FCF / Net incomex
1.149
1.093
1.129
1.037
1.128
1.157
1.311
1.437
1.529
1.567
0.792
1.437
1.153
82
6.19
ROIC%
25.51
23.44
25.12
26.79
27.81
24.98
27.83
25.42
27.28
29.36
17.08
27.28
26.15
52
2.19
Return on equity%
29.00
27.65
26.23
26.48
26.59
29.39
26.67
23.88
23.86
24.81
15.67
24.81
26.54
34
27.30
Return on assets%
13.62
15.06
15.62
16.78
15.27
15.31
15.26
15.61
17.82
15.53
8.23
15.53
15.42
11
3.25
EPSNT$
20.38
19.81
21.71
23.58
25.85
25.82
24.37
24.97
25.13
22.19
3.36
(3.00%)
0.92%
—
10.50
EPS growth%
26.53
28.90
31.08
29.70
31.80
30.66
30.96
29.26
26.88
28.69
10.91
29.26
29.48
11
9.88
Bookvalue per shNT$
23.58
25.66
24.85
24.13
25.83
26.86
29.30
29.12
27.88
29.26
12.95
2.53%
2.34%
—
4.24
FCF per shareNT$
19.86
18.33
17.69
17.57
19.63
20.46
21.84
21.94
20.98
24.08
17.18
4.17%
3.00%
—
7.34
Dividend per shNT$
23.42
23.40
25.74
26.28
24.51
26.15
25.92
24.59
25.80
28.92
18.49
3.36%
2.76%
—
12.74
Div yield (avg)%
19.57
18.94
18.76
17.10
17.26
15.35
17.24
19.23
19.86
18.59
3.27
18.59
18.68
94
26.27
Payout ratio%
24.47
24.01
21.88
24.09
21.13
23.51
23.33
25.29
25.04
26.92
11.84
25.04
24.05
29
70.31
Shares (diluted)M
54.43
57.77
58.84
64.38
70.08
67.68
62.71
59.67
62.72
68.93
72.85
(0.33%)
1.70%
6
25.86
Buyback yield%
2.37
0.58
0.40
0.40
0.40
0.77
0.66
3.23
6.07
4.09
16.47
3.23
0.72
35
1.613
D/E ratiox
0.486
0.506
0.548
0.599
0.629
0.702
0.787
0.826
0.850
0.957
1.744
0.826
0.665
77
0.962
Enterprise valueNT$B
1.037
1.124
1.168
1.220
1.326
1.355
1.387
1.349
1.386
1.487
0.532
2.32%
3.01%
27
1.747
LT debtNT$B
0.408
0.465
0.535
0.554
0.613
0.641
0.627
0.627
0.621
0.602
1.970
(0.35%)
5.65%
76
Cost of revenue
4.66%
1.00×
Operating expenses
4.38%
0.97×
Cash and investments
16.52%
Property and equipment
15.89%