0.353
RevenueNT$B
1.265
1.296
1.295
1.310
1.338
1.362
1.387
1.426
1.429
1.428
0.393
1.31%
1.16%
69
21.58
Revenue growth%
7.38
5.25
4.17
4.59
6.57
5.06
5.66
2.77
1.03
0.40
20.99
2.77
4.83
92
15.04
Gross margin%
4.66
7.19
6.98
4.47
3.35
4.30
5.87
7.49
6.82
9.63
21.56
6.82
6.35
63
21.30
Operating margin%
15.73
14.79
12.17
10.11
9.36
12.08
14.41
14.79
15.75
14.48
25.07
14.48
14.45
19
28.58
Net margin%
9.93
9.38
11.71
13.05
10.12
9.77
9.35
8.60
9.24
11.42
24.76
9.35
9.85
79
9.788
P/E ratio (avg)x
50.80
50.59
55.62
57.17
63.93
69.49
80.44
73.85
78.82
75.28
37.40
75.28
66.71
30
37.60
EV/EBITx
32.10
32.09
31.60
32.54
28.91
30.89
29.94
32.17
35.73
37.55
16.78
32.17
32.10
51
25.01
FCF yield (avg)%
14.35
15.44
14.63
12.95
13.49
15.96
16.90
18.14
19.02
20.40
5.48
18.14
15.70
15
4.27
FCF margin%
11.31
9.02
11.05
9.76
8.27
7.13
4.54
3.15
6.07
6.23
11.27
6.07
7.70
22
1.161
FCF / Net incomex
2.075
2.351
2.826
3.205
3.155
3.448
3.838
4.070
4.465
4.763
0.190
4.070
3.326
33
23.57
ROIC%
19.64
18.96
21.50
23.93
21.57
19.33
18.48
18.09
16.86
17.57
19.14
18.09
19.14
9
29.08
Return on equity%
29.42
32.33
32.99
35.47
33.66
35.08
34.60
35.17
33.62
33.18
23.00
34.60
33.64
79
27.64
Return on assets%
24.61
26.37
26.26
24.51
25.73
25.04
24.37
24.36
25.73
25.47
22.97
25.04
25.25
8
1.36
EPSNT$
2.03
2.02
2.21
2.10
2.14
2.25
2.32
2.36
2.27
2.58
1.41
3.86%
3.43%
—
4.53
EPS growth%
11.54
9.97
9.83
11.44
13.82
15.98
13.18
15.52
14.13
13.34
22.30
14.13
13.26
64
0.58
Bookvalue per shNT$
0.24
0.27
0.26
0.29
0.27
0.27
0.30
0.31
0.30
0.33
1.10
3.82%
3.72%
—
0.67
FCF per shareNT$
0.25
0.27
0.28
0.24
0.21
0.20
0.17
0.15
0.16
0.16
0.53
(5.57%)
(4.80%)
—
0.68
Dividend per shNT$
0.76
0.73
0.65
0.61
0.54
0.55
0.57
0.51
0.50
0.52
0.97
(0.82%)
(3.42%)
—
3.98
Div yield (avg)%
9.47
7.67
6.12
5.19
2.85
2.37
0.93
0.40
0.40
0.40
17.09
0.40
2.61
82
6.92
Payout ratio%
18.25
20.27
21.27
22.98
24.15
22.78
23.63
22.99
20.48
20.18
23.81
22.78
22.03
74
392.9
Shares (diluted)M
456.5
438.2
440.6
449.6
475.2
521.4
512.5
530.9
536.4
546.8
401.1
2.84%
2.10%
19
17.69
Buyback yield%
4.04
1.23
0.40
0.40
0.40
0.40
0.76
0.90
0.68
3.00
21.87
0.76
0.72
5
1.231
D/E ratiox
1.398
1.555
1.760
1.942
2.204
2.054
2.164
2.125
2.182
2.296
1.456
2.164
2.090
20
639.6
Enterprise valueNT$M
421.6
416.0
456.1
477.6
479.3
480.5
545.9
566.9
667.1
753.5
331.5
9.47%
5.68%
44
1.170
LT debtNT$B
1.344
1.271
1.327
1.308
1.224
1.242
1.279
1.392
1.533
1.654
0.575
6.21%
3.01%
78
Cost of revenue
1.26%
1.01×
Operating expenses
1.63%
1.05×
Goodwill & intangibles
18.01%
Property and equipment
17.38%