0.473
RevenueNT$B
1.557
1.660
1.720
1.787
1.876
1.938
1.990
2.043
2.150
2.308
0.509
4.24%
4.71%
29
8.21
Revenue growth%
11.74
13.99
15.76
13.69
10.78
11.22
9.73
9.61
9.59
12.04
19.14
9.73
11.48
61
10.56
Gross margin%
6.36
6.40
4.85
5.51
2.51
3.39
1.94
1.35
2.00
1.67
2.59
1.94
2.95
26
12.67
Operating margin%
35.24
35.68
35.36
36.31
37.94
37.15
34.88
32.66
31.88
34.40
22.22
34.40
35.30
21
4.64
Net margin%
5.37
4.37
1.67
4.48
2.94
2.53
4.94
2.53
2.52
5.00
26.20
2.53
3.65
32
29.08
P/E ratio (avg)x
43.84
45.73
50.10
51.21
59.53
56.48
65.42
63.82
74.44
70.78
32.30
65.42
58.01
21
20.20
EV/EBITx
19.66
19.39
18.82
17.22
18.83
19.02
21.24
23.04
25.64
24.27
10.75
23.04
19.52
81
7.08
FCF yield (avg)%
11.20
10.93
12.20
10.11
7.57
8.08
5.21
7.15
4.21
3.02
18.57
5.21
7.83
44
16.11
FCF margin%
1.69
0.40
0.40
1.71
2.10
2.10
3.35
6.25
5.12
3.88
3.83
3.88
2.10
52
1.585
FCF / Net incomex
0.168
0.156
0.147
0.134
0.126
0.117
0.121
0.119
0.121
0.138
0.233
0.121
0.130
12
24.03
ROIC%
9.31
7.27
7.61
5.85
7.82
7.90
5.68
5.73
4.50
6.79
19.73
5.73
7.03
10
17.27
Return on equity%
14.94
15.33
12.96
10.86
10.67
9.35
10.25
7.38
4.46
3.53
10.28
7.38
10.46
71
26.40
Return on assets%
33.14
31.17
29.85
31.41
28.51
27.98
26.82
28.83
26.48
29.17
29.94
27.98
29.00
41
10.09
EPSNT$
20.13
23.98
28.98
29.10
30.00
34.49
39.87
45.81
51.87
55.70
11.17
13.17%
12.15%
—
2.22
EPS growth%
26.85
25.86
27.42
24.49
24.89
23.10
24.74
27.33
27.98
27.49
8.64
27.33
26.36
6
2.62
Bookvalue per shNT$
10.70
11.62
11.72
10.75
11.88
13.22
11.89
12.99
14.24
15.50
5.32
5.46%
3.34%
—
2.77
FCF per shareNT$
2.04
1.84
2.00
1.80
1.84
1.67
1.43
1.43
1.44
1.24
3.97
(7.65%)
(4.65%)
—
10.03
Dividend per shNT$
3.17
3.61
3.39
3.84
4.14
4.57
4.25
4.23
4.45
4.77
6.08
2.87%
4.22%
—
12.87
Div yield (avg)%
20.08
18.81
18.94
20.90
19.17
18.77
20.38
18.46
20.40
21.87
24.80
20.38
19.63
44
16.44
Payout ratio%
5.15
6.95
8.14
7.47
9.05
7.86
6.88
7.69
5.45
3.94
4.21
6.88
7.21
85
152.7
Shares (diluted)M
193.0
224.5
231.8
248.4
271.7
317.3
344.5
389.6
395.0
397.2
150.8
7.89%
7.11%
16
29.75
Buyback yield%
0.40
0.40
1.53
1.34
2.31
0.40
0.40
2.97
2.46
0.40
25.43
0.40
0.87
21
0.441
D/E ratiox
1.052
1.177
1.251
1.271
1.396
1.482
1.562
1.686
1.764
1.611
0.701
1.611
1.439
21
1.449
Enterprise valueNT$B
1.368
1.225
1.093
1.129
0.990
1.033
0.877
0.828
0.741
0.670
0.600
(7.52%)
(6.32%)
24
2.060
LT debtNT$B
0.621
0.637
0.638
0.602
0.693
0.736
0.789
0.829
0.783
0.852
1.559
4.22%
3.56%
39
Cost of revenue
4.71%
1.00×
Operating expenses
4.19%
0.95×
Cash and investments
14.43%