0.375
RevenueNT$B
0.688
0.752
0.813
0.880
0.971
1.066
1.181
1.290
1.431
1.574
0.410
10.15%
9.31%
87
24.86
Revenue growth%
9.99
10.73
8.50
10.32
12.39
10.59
13.34
14.70
12.07
12.95
25.52
12.95
11.40
32
21.12
Gross margin%
21.69
20.28
20.54
17.86
18.98
20.97
23.86
25.99
28.69
26.57
18.13
25.99
21.33
70
24.32
Operating margin%
9.83
12.27
10.97
13.70
14.26
14.33
12.76
15.08
15.51
18.32
19.50
15.08
13.98
11
7.51
Net margin%
28.84
26.46
24.63
26.31
25.85
24.65
26.36
25.87
23.31
23.48
26.75
24.65
25.86
34
25.39
P/E ratio (avg)x
26.14
26.49
26.26
29.01
31.25
31.56
29.23
31.30
31.46
35.76
30.52
31.46
30.24
14
32.52
EV/EBITx
42.36
41.20
36.40
35.03
36.55
32.24
29.88
26.43
24.90
22.41
32.74
26.43
33.63
41
6.47
FCF yield (avg)%
19.30
17.90
17.86
20.79
23.26
21.88
22.24
19.32
17.29
17.25
8.27
19.32
19.31
35
21.43
FCF margin%
0.59
2.91
4.93
2.20
2.43
2.43
4.02
4.70
6.20
4.46
12.16
4.46
3.47
19
0.749
FCF / Net incomex
0.735
0.778
0.873
0.945
1.101
1.157
1.368
1.417
1.411
1.535
1.751
1.411
1.129
8
5.80
ROIC%
14.87
17.80
20.52
20.14
18.73
17.30
18.52
16.30
18.23
18.84
8.84
18.23
18.38
21
23.39
Return on equity%
4.03
2.90
3.90
6.61
5.14
2.28
3.81
5.48
3.64
1.61
20.67
3.64
3.85
66
28.10
Return on assets%
20.50
18.43
18.04
15.50
17.99
20.23
18.49
16.01
17.52
16.73
16.03
17.52
18.02
23
6.58
EPSNT$
2.60
2.76
2.90
3.15
3.57
3.87
4.51
5.32
5.75
6.23
7.04
11.77%
9.88%
—
19.81
EPS growth%
29.43
30.41
29.34
27.34
28.77
27.81
27.59
29.57
27.02
25.96
15.13
27.59
28.29
52
1.89
Bookvalue per shNT$
10.25
11.90
13.59
15.30
15.49
16.14
15.42
15.57
17.14
17.66
6.03
2.66%
6.04%
—
2.99
FCF per shareNT$
10.54
11.19
11.73
12.86
13.18
14.35
13.11
12.63
13.53
15.13
7.71
2.80%
4.74%
—
1.71
Dividend per shNT$
4.79
4.16
3.81
3.40
2.94
2.49
2.41
2.47
2.60
2.74
6.14
(1.45%)
(6.79%)
—
2.89
Div yield (avg)%
9.98
12.46
10.81
13.40
11.19
13.77
14.94
14.59
13.64
10.84
18.90
13.77
12.93
50
21.57
Payout ratio%
29.57
28.85
29.92
30.59
31.75
29.57
30.43
29.21
27.79
26.35
26.52
29.21
29.57
65
156.4
Shares (diluted)M
114.5
103.2
97.47
88.64
79.88
88.03
92.55
88.01
92.17
96.04
156.4
3.75%
(1.96%)
22
11.31
Buyback yield%
27.55
25.33
28.13
27.98
26.37
29.31
29.28
30.13
27.77
27.53
5.16
29.28
27.87
44
0.401
D/E ratiox
0.350
0.320
0.313
0.283
0.308
0.337
0.314
0.332
0.345
0.333
1.712
0.333
0.326
95
1.399
Enterprise valueNT$B
1.470
1.516
1.622
1.601
1.713
1.954
2.239
2.226
2.632
3.059
1.090
12.29%
8.53%
31
0.798
LT debtNT$B
1.019
1.024
1.058
1.145
1.306
1.350
1.567
1.757
1.948
1.887
1.403
7.63%
6.63%
66
Cost of revenue
9.34%
1.00×
Operating expenses
9.71%
1.04×
Cash and investments
16.32%
Property and equipment
15.12%