0.205
RevenueNT$B
2.559
2.629
2.677
2.769
2.806
2.963
3.076
3.251
3.395
3.455
0.219
4.25%
3.62%
6
17.10
Revenue growth%
7.17
7.51
8.53
8.02
9.08
9.18
7.29
10.16
12.44
14.64
13.03
10.16
8.81
40
24.86
Gross margin%
1.64
0.40
2.70
3.22
1.93
3.91
2.56
0.41
0.40
0.40
6.37
0.41
1.79
60
24.43
Operating margin%
22.43
24.06
24.75
26.34
28.35
27.11
28.38
29.19
31.71
30.17
25.29
29.19
27.73
85
26.63
Net margin%
17.14
16.34
18.14
16.27
13.28
12.82
10.52
9.41
6.67
5.76
29.27
9.41
13.05
58
32.86
P/E ratio (avg)x
19.35
19.36
20.79
23.93
25.83
26.12
25.28
24.82
28.91
28.45
19.04
26.12
25.05
36
27.42
EV/EBITx
16.88
19.50
20.11
19.18
18.90
20.06
23.50
22.71
22.51
24.37
27.72
22.71
20.09
65
29.36
FCF yield (avg)%
14.11
11.15
10.60
9.79
12.70
12.37
11.10
13.91
13.49
15.72
9.83
13.49
12.53
17
26.37
FCF margin%
16.43
17.93
17.61
19.41
17.68
15.22
13.32
11.40
11.37
12.88
13.30
12.88
15.82
14
1.078
FCF / Net incomex
1.374
1.544
1.752
1.950
2.162
2.353
2.663
2.772
3.254
3.253
0.183
2.772
2.258
11
18.24
ROIC%
23.03
23.14
25.03
25.36
27.23
26.13
24.57
26.91
25.38
23.97
27.75
25.38
25.20
32
26.14
Return on equity%
8.72
9.66
11.12
13.20
11.30
10.00
12.16
10.16
11.68
14.37
2.82
11.68
11.21
6
12.06
Return on assets%
25.72
23.34
20.38
22.77
25.37
24.44
24.63
25.92
27.49
24.57
28.71
24.63
24.60
55
9.92
EPSNT$
4.20
3.75
3.59
3.89
3.54
3.70
3.46
3.69
3.68
3.49
10.68
(0.27%)
(2.04%)
—
13.46
EPS growth%
10.02
7.83
6.81
3.97
6.40
7.19
8.49
8.25
9.82
7.35
15.40
8.25
7.59
90
9.25
Bookvalue per shNT$
6.89
7.00
7.32
8.22
7.57
7.92
8.75
7.90
7.48
7.69
5.12
0.33%
0.42%
—
2.14
FCF per shareNT$
2.53
2.26
2.15
2.03
2.13
2.12
1.87
1.98
2.00
1.94
2.59
(1.86%)
(3.53%)
—
8.23
Dividend per shNT$
3.51
3.48
3.86
3.72
3.30
3.39
3.33
3.53
3.66
3.64
7.01
1.97%
(0.24%)
—
13.28
Div yield (avg)%
19.63
22.44
21.02
18.09
17.57
19.28
20.59
23.55
21.07
21.17
18.46
21.07
20.80
84
18.23
Payout ratio%
25.32
27.79
27.26
26.99
29.54
29.83
31.85
29.62
31.50
34.44
8.54
31.50
29.58
44
145.9
Shares (diluted)M
114.9
105.4
113.7
122.3
112.1
98.15
89.33
90.91
84.94
80.90
148.8
(6.31%)
(3.53%)
17
11.80
Buyback yield%
27.84
27.33
24.66
24.01
23.20
25.49
22.95
22.25
23.07
24.45
29.05
23.07
24.23
70
0.615
D/E ratiox
0.171
0.172
0.185
0.166
0.164
0.169
0.185
0.164
0.163
0.166
0.466
0.166
0.167
15
1.261
Enterprise valueNT$B
0.781
0.825
0.906
0.976
0.871
0.931
0.844
0.877
0.830
0.869
1.175
(0.05%)
1.56%
78
2.632
LT debtNT$B
2.463
2.265
2.374
2.179
2.408
2.139
2.146
2.093
1.869
1.887
0.153
(4.76%)
(3.11%)
80
Cost of revenue
3.72%
1.01×
Operating expenses
3.48%
0.99×
Goodwill & intangibles
14.57%
Property and equipment
14.34%