2.309
RevenueNT$B
2.508
2.646
2.778
2.917
2.997
3.174
3.397
3.564
3.726
3.931
2.464
5.58%
4.98%
75
14.82
Revenue growth%
0.40
0.40
0.40
0.40
0.82
0.40
3.03
1.12
2.61
5.04
10.11
2.61
0.61
95
3.00
Gross margin%
15.68
14.28
15.39
14.60
15.03
13.54
11.67
8.87
10.57
7.96
23.39
10.57
13.91
87
9.18
Operating margin%
1.10
3.38
5.29
6.08
6.59
7.01
7.18
7.18
8.70
9.45
23.78
7.18
6.80
9
19.81
Net margin%
17.30
16.44
18.21
19.21
21.72
19.80
20.31
22.75
22.11
23.60
13.53
22.11
20.05
64
12.47
P/E ratio (avg)x
19.72
21.42
22.15
21.09
22.35
23.89
22.80
21.04
22.69
22.11
31.53
22.69
22.13
74
13.61
EV/EBITx
17.07
17.27
16.96
14.85
13.13
14.10
15.28
14.92
15.56
14.25
14.36
14.92
15.10
70
4.77
FCF yield (avg)%
0.46
2.58
5.55
3.72
2.89
1.99
0.56
3.29
1.86
0.40
10.75
1.86
2.29
60
28.95
FCF margin%
22.41
22.88
25.62
28.26
29.12
30.63
31.47
29.31
29.18
28.79
27.23
29.31
28.96
91
0.211
FCF / Net incomex
0.218
0.227
0.209
0.224
0.249
0.234
0.255
0.262
0.253
0.270
0.577
0.255
0.242
77
14.65
ROIC%
7.90
9.72
10.88
8.11
8.16
11.10
10.25
10.00
10.75
10.07
12.57
10.25
10.04
74
26.95
Return on equity%
0.89
2.62
3.62
2.69
1.06
2.99
3.47
6.26
7.26
8.94
25.79
6.26
3.23
91
9.30
Return on assets%
32.45
31.41
33.83
36.64
36.48
37.04
37.46
36.23
39.07
41.84
6.74
37.46
36.56
60
0.58
EPSNT$
0.67
0.66
0.78
0.88
0.86
0.91
0.97
1.10
1.20
1.18
0.64
6.50%
6.83%
—
3.00
EPS growth%
26.66
27.03
29.65
31.64
29.83
31.97
32.22
33.84
31.14
33.91
29.38
32.22
31.39
21
0.29
Bookvalue per shNT$
0.77
0.87
1.00
1.13
1.15
1.15
1.21
1.40
1.39
1.50
0.52
5.49%
7.44%
—
0.37
FCF per shareNT$
0.66
0.67
0.66
0.66
0.70
0.77
0.73
0.72
0.70
0.66
0.55
(1.22%)
(0.52%)
—
0.56
Dividend per shNT$
0.49
0.48
0.48
0.45
0.51
0.52
0.53
0.55
0.60
0.63
0.49
4.62%
3.51%
—
5.82
Div yield (avg)%
4.21
6.56
6.18
4.76
5.61
4.86
5.41
5.24
6.89
6.29
27.29
5.41
5.51
70
19.92
Payout ratio%
13.27
14.19
16.16
15.19
12.53
13.04
14.96
13.62
12.89
14.21
8.78
13.62
13.90
59
3.142
Shares (diluted)B
3.435
3.616
4.263
4.322
5.054
5.143
5.625
5.564
5.495
6.485
3.249
5.11%
6.78%
27
14.53
Buyback yield%
12.96
9.97
12.54
11.14
12.09
13.81
13.71
15.37
12.52
10.10
4.24
13.71
12.53
74
0.957
D/E ratiox
2.194
2.214
2.411
2.487
2.704
3.061
3.557
3.778
3.969
3.974
1.743
3.778
2.883
11
2.863
Enterprise valueNT$B
4.235
4.843
5.539
6.348
6.970
7.213
8.463
9.276
9.962
10.88
3.401
9.32%
10.25%
74
0.945
LT debtNT$B
1.175
1.055
1.006
1.089
1.178
1.232
1.181
1.088
1.022
0.954
2.227
(4.13%)
(3.05%)
68
Cost of revenue
4.93%
1.00×
Operating expenses
5.10%
1.01×
Property and equipment
14.16%