1.888
RevenueNT$B
2.612
2.727
2.876
3.030
3.159
3.419
3.581
3.836
4.162
4.374
2.073
6.73%
6.18%
88
12.99
Revenue growth%
33.35
35.51
35.74
36.35
33.52
33.68
36.31
39.11
42.00
41.15
12.11
39.11
36.03
12
27.19
Gross margin%
23.51
21.31
18.50
16.91
14.05
13.79
16.64
18.95
18.11
18.58
15.19
18.11
18.31
60
5.53
Operating margin%
31.09
31.68
34.65
32.86
30.66
31.73
28.77
28.28
29.89
31.58
12.62
29.89
31.33
44
14.45
Net margin%
21.57
23.57
24.04
21.07
18.41
19.79
18.17
18.79
21.59
24.30
5.43
19.79
21.32
21
25.08
P/E ratio (avg)x
13.96
14.10
14.13
12.92
12.96
13.25
13.75
14.62
15.75
13.71
10.94
13.75
13.85
5
9.404
EV/EBITx
25.91
25.86
25.41
27.98
28.91
27.90
24.96
27.52
25.25
25.28
37.94
25.28
25.89
70
10.53
FCF yield (avg)%
11.47
12.85
12.85
15.25
16.00
15.36
18.33
19.53
16.92
18.18
10.90
18.18
15.68
63
12.53
FCF margin%
9.11
11.40
12.23
14.61
14.73
17.01
14.42
12.71
9.92
8.94
2.88
12.71
12.47
53
0.801
FCF / Net incomex
2.081
2.260
2.270
2.372
2.707
3.256
3.261
3.694
3.798
4.369
0.507
3.694
2.981
16
28.84
ROIC%
15.59
17.27
18.59
17.40
15.75
14.49
12.57
12.30
13.66
11.77
10.72
12.57
15.04
66
19.15
Return on equity%
14.35
13.05
10.25
10.71
12.29
12.89
15.17
14.26
14.78
15.41
14.30
14.78
13.66
81
19.70
Return on assets%
12.33
11.21
10.58
8.61
8.49
9.23
8.51
6.18
8.60
5.81
19.87
8.51
8.61
86
1.14
EPSNT$
1.42
1.26
1.18
1.24
1.17
1.16
1.03
0.90
0.99
1.09
1.26
(1.29%)
(2.10%)
—
9.79
EPS growth%
19.35
21.55
21.79
22.40
20.38
22.61
22.78
22.59
22.17
19.91
12.90
22.59
21.98
5
0.34
Bookvalue per shNT$
1.70
1.62
1.61
1.59
1.53
1.53
1.73
1.76
1.66
1.80
0.99
3.31%
0.71%
—
0.86
FCF per shareNT$
0.71
0.77
0.84
0.88
0.93
0.88
0.85
0.89
0.91
1.01
0.66
1.63%
2.71%
—
1.28
Dividend per shNT$
0.39
0.39
0.39
0.36
0.38
0.41
0.37
0.36
0.33
0.36
0.33
(1.10%)
(0.14%)
—
10.43
Div yield (avg)%
18.24
16.20
18.75
21.32
23.25
26.03
25.52
26.59
27.16
25.19
27.43
26.03
24.22
43
24.31
Payout ratio%
17.39
15.78
15.84
16.23
17.08
17.87
18.47
15.89
13.25
16.18
26.82
16.18
16.20
53
0.758
Shares (diluted)B
1.506
1.737
1.985
1.991
2.371
2.851
2.791
2.964
3.260
3.600
0.771
8.71%
10.51%
44
12.56
Buyback yield%
17.18
14.97
16.50
18.37
19.28
21.75
20.67
19.16
16.94
14.63
16.42
19.16
17.77
92
0.286
D/E ratiox
1.977
2.194
2.405
2.217
2.309
2.476
2.267
2.379
2.606
2.313
1.536
2.379
2.311
34
0.391
Enterprise valueNT$B
1.812
1.688
1.784
2.021
2.143
2.073
2.064
2.191
2.402
2.511
0.311
3.22%
2.93%
55
3.038
LT debtNT$B
1.848
2.038
2.105
1.974
2.079
1.940
1.850
1.806
1.684
1.546
3.187
(5.76%)
(2.93%)
69
Cost of revenue
6.25%
1.01×
Operating expenses
6.07%
0.99×
Goodwill & intangibles
17.31%