1.901
RevenueNT$B
0.958
1.004
1.074
1.129
1.208
1.283
1.357
1.464
1.564
1.669
1.990
6.68%
6.63%
88
3.87
Revenue growth%
17.06
14.46
11.88
9.96
12.07
10.30
7.52
8.06
9.88
11.85
19.65
9.88
11.08
17
10.64
Gross margin%
22.42
24.35
25.84
27.13
26.20
26.39
24.94
25.81
23.52
24.08
7.18
24.94
25.38
83
9.76
Operating margin%
9.40
11.29
9.46
11.24
11.95
10.50
9.14
6.19
7.22
10.17
28.05
9.14
9.82
85
16.02
Net margin%
26.58
24.03
24.02
25.79
26.48
28.09
27.41
24.53
22.01
23.18
10.20
24.53
25.16
73
25.96
P/E ratio (avg)x
41.94
45.51
48.51
53.97
55.45
54.15
58.31
58.24
64.98
65.26
35.70
58.31
54.80
48
24.91
EV/EBITx
18.66
18.41
18.83
18.18
18.35
19.37
19.63
21.34
23.19
23.45
37.23
21.34
19.10
87
20.10
FCF yield (avg)%
26.65
27.79
27.80
30.03
30.64
28.42
29.43
28.26
29.64
27.62
27.17
28.42
28.34
14
22.08
FCF margin%
2.85
0.40
0.40
1.71
0.40
0.40
0.40
3.29
5.15
6.91
3.90
3.29
1.05
15
1.316
FCF / Net incomex
2.539
2.488
2.822
2.900
2.762
3.047
3.140
3.194
3.316
3.603
0.388
3.194
2.974
30
17.68
ROIC%
5.48
2.89
3.68
6.41
8.68
8.74
6.27
3.64
0.81
0.40
3.43
3.64
4.58
25
25.43
Return on equity%
23.93
25.23
23.90
21.65
19.12
20.20
19.29
18.57
17.81
17.04
10.23
18.57
19.75
49
21.78
Return on assets%
10.77
11.74
9.14
10.32
11.84
8.89
8.02
9.88
11.12
12.85
2.65
9.88
10.54
33
6.28
EPSNT$
4.05
4.19
4.53
4.80
5.17
4.67
4.81
4.48
4.11
4.39
6.47
(3.23%)
(0.07%)
—
27.22
EPS growth%
15.83
16.37
17.60
14.82
15.36
15.22
12.93
12.07
14.19
14.13
6.46
14.13
15.02
60
3.84
Bookvalue per shNT$
11.95
13.14
15.17
17.98
17.54
20.02
19.32
22.16
23.48
24.76
24.98
7.15%
7.87%
—
17.10
FCF per shareNT$
14.58
15.12
15.88
16.04
14.69
15.79
14.80
16.18
15.90
14.46
8.73
(0.31%)
0.34%
—
7.31
Dividend per shNT$
28.48
32.93
32.93
38.91
40.37
42.08
47.67
54.96
61.59
67.15
11.85
10.71%
9.09%
—
29.12
Div yield (avg)%
0.59
1.89
1.54
4.23
3.43
2.35
0.40
1.78
1.39
0.40
24.84
1.39
1.66
19
27.28
Payout ratio%
13.07
15.57
13.84
14.23
13.07
12.48
15.01
12.82
14.57
17.15
10.58
14.57
14.03
53
34.79
Shares (diluted)M
58.82
66.39
77.70
82.62
82.28
81.62
95.81
104.3
115.2
130.3
34.86
9.64%
10.00%
47
2.41
Buyback yield%
18.00
19.81
21.36
21.93
23.19
22.25
24.58
25.55
24.50
25.16
4.77
24.58
22.72
49
0.398
D/E ratiox
1.519
1.731
1.827
1.924
2.206
2.268
2.698
3.130
3.727
4.470
0.368
3.130
2.237
19
0.534
Enterprise valueNT$B
0.526
0.557
0.556
0.655
0.767
0.885
1.033
1.220
1.383
1.370
0.873
12.29%
10.72%
12
0.993
LT debtNT$B
1.487
1.578
1.438
1.415
1.362
1.267
1.322
1.233
1.155
1.204
0.283
(2.43%)
(1.32%)
76
Cost of revenue
6.35%
0.97×
Operating expenses
6.89%
1.02×
Property and equipment
17.51%