5.228
RevenueNT$B
3.588
3.903
4.245
4.604
4.818
5.107
5.572
5.871
6.410
7.003
5.453
7.77%
7.80%
68
3.62
Revenue growth%
11.30
10.10
9.85
12.68
10.23
8.16
6.14
8.62
9.20
8.62
6.41
8.62
9.52
54
4.70
Gross margin%
16.10
18.97
18.94
21.61
22.74
23.89
26.76
24.53
22.59
21.10
4.26
23.89
22.10
23
15.33
Operating margin%
22.91
25.48
26.76
24.97
26.90
27.85
26.73
24.63
25.08
23.40
17.20
25.08
25.28
25
9.84
Net margin%
3.14
2.86
4.43
2.79
2.25
3.81
2.59
4.00
5.91
5.49
10.44
4.00
3.48
8
30.99
P/E ratio (avg)x
19.93
18.78
19.80
21.72
21.72
23.41
21.98
22.47
20.04
19.90
27.68
21.98
20.88
14
17.25
EV/EBITx
26.64
27.94
29.00
33.66
39.93
39.02
42.71
42.44
42.82
49.79
21.23
42.71
39.48
29
4.56
FCF yield (avg)%
33.36
34.58
33.59
30.83
30.06
30.51
31.27
28.83
31.67
31.19
22.80
31.19
31.23
9
7.09
FCF margin%
22.77
22.48
24.71
23.66
23.77
21.00
21.65
22.12
22.90
24.47
22.66
22.12
22.83
70
0.493
FCF / Net incomex
0.502
0.498
0.544
0.568
0.519
0.458
0.488
0.449
0.391
0.338
1.542
0.449
0.493
15
8.80
ROIC%
15.72
13.82
11.75
13.17
14.60
13.45
13.31
12.11
14.61
13.39
5.43
13.39
13.42
72
8.71
Return on equity%
26.56
26.59
28.92
31.30
33.26
31.99
30.21
31.68
29.48
30.26
20.31
30.26
30.24
36
20.61
Return on assets%
34.90
32.99
30.92
28.42
26.69
25.65
27.45
25.91
26.72
28.84
24.92
26.72
27.93
90
0.63
EPSNT$
0.97
0.97
0.94
0.87
0.93
0.85
0.88
0.82
0.91
0.98
0.69
1.00%
1.13%
—
13.45
EPS growth%
0.61
0.40
2.73
1.48
0.40
2.87
1.19
3.92
3.44
5.73
20.38
3.44
2.10
23
0.31
Bookvalue per shNT$
0.74
0.71
0.75
0.77
0.79
0.69
0.60
0.52
0.51
0.50
0.40
(8.62%)
(4.45%)
—
0.99
FCF per shareNT$
0.58
0.52
0.49
0.51
0.57
0.57
0.57
0.52
0.51
0.53
0.63
(1.42%)
(0.41%)
—
1.78
Dividend per shNT$
2.11
2.11
2.27
2.17
2.46
2.42
2.52
2.37
2.29
2.51
1.73
0.41%
1.98%
—
10.05
Div yield (avg)%
28.73
25.77
23.96
22.43
23.57
21.84
24.26
26.34
28.36
29.55
4.40
26.34
25.01
10
3.76
Payout ratio%
24.17
21.41
20.56
20.83
23.24
25.92
23.08
22.85
25.79
24.52
2.35
24.52
23.16
18
576.6
Shares (diluted)M
690.9
762.8
740.5
746.6
814.7
788.1
875.0
873.8
832.2
810.6
581.9
(0.10%)
2.74%
90
10.39
Buyback yield%
7.77
5.24
7.04
9.15
10.06
12.85
14.13
15.34
14.92
15.53
22.60
14.92
11.45
66
1.378
D/E ratiox
0.641
0.659
0.643
0.573
0.556
0.568
0.531
0.549
0.502
0.537
0.501
0.537
0.562
95
1.160
Enterprise valueNT$B
0.643
0.684
0.746
0.728
0.692
0.667
0.620
0.602
0.554
0.503
4.851
(6.19%)
(2.36%)
48
5.227
LT debtNT$B
6.563
6.304
6.885
6.317
6.710
6.747
7.787
8.650
9.671
9.789
4.938
7.85%
4.89%
80
Cost of revenue
7.84%
1.00×
Operating expenses
7.00%
0.93×
Goodwill & intangibles
16.47%