1.168
RevenueNT$B
0.689
0.726
0.797
0.854
0.936
1.014
1.084
1.186
1.261
1.374
1.263
7.98%
8.17%
31
14.29
Revenue growth%
24.85
22.32
22.13
20.97
22.80
20.15
17.18
14.81
15.98
17.49
16.08
17.18
20.56
48
7.11
Gross margin%
15.81
13.58
12.08
10.82
11.81
12.85
15.22
15.04
12.79
13.13
16.71
13.13
12.99
31
27.22
Operating margin%
18.26
21.07
18.57
16.48
17.89
20.21
17.34
20.31
22.05
20.58
4.35
20.31
19.39
47
26.73
Net margin%
8.27
5.48
2.52
1.23
2.01
1.87
3.33
6.24
5.04
3.92
10.26
3.92
3.62
91
18.48
P/E ratio (avg)x
11.45
11.28
12.69
12.53
11.49
10.55
11.48
12.21
11.23
12.29
7.254
11.48
11.48
78
19.32
EV/EBITx
30.87
28.20
28.44
29.49
30.45
26.88
28.57
29.04
31.11
27.03
24.40
28.57
28.81
56
18.72
FCF yield (avg)%
26.24
25.25
22.66
19.89
22.65
21.61
19.56
19.41
17.82
18.61
28.74
19.41
20.75
35
3.25
FCF margin%
8.82
9.25
6.92
9.59
12.09
9.27
7.37
6.85
6.25
5.05
10.50
6.85
8.10
93
1.625
FCF / Net incomex
0.171
0.174
0.162
0.178
0.174
0.184
0.175
0.184
0.207
0.209
1.133
0.184
0.176
15
7.07
ROIC%
11.30
12.17
12.11
10.73
11.88
11.35
13.76
16.14
14.02
11.98
15.74
13.76
12.05
60
14.88
Return on equity%
7.02
8.42
10.72
12.33
11.96
13.82
16.15
16.11
16.90
16.01
22.02
16.11
13.07
79
12.67
Return on assets%
11.72
12.58
12.88
13.76
11.23
13.13
12.50
12.88
15.67
16.59
7.71
13.13
12.88
16
2.76
EPSNT$
3.15
3.15
3.04
3.44
3.68
4.22
4.64
4.48
5.09
5.87
2.88
9.82%
7.98%
—
27.97
EPS growth%
2.32
3.28
1.60
1.12
3.00
5.35
4.90
7.46
6.13
7.26
22.41
6.13
4.09
29
2.31
Bookvalue per shNT$
1.92
2.31
2.63
2.57
2.69
2.65
2.62
2.93
3.27
3.81
2.40
7.18%
7.91%
—
2.78
FCF per shareNT$
1.63
1.57
1.67
1.59
1.80
1.74
1.84
2.00
2.10
2.07
2.76
2.83%
3.46%
—
2.22
Dividend per shNT$
0.66
0.64
0.75
0.88
0.87
0.86
0.85
0.82
0.79
0.85
1.94
(0.61%)
3.38%
—
7.54
Div yield (avg)%
30.77
28.64
30.98
33.28
35.53
37.88
38.38
38.15
35.53
36.87
17.45
37.88
35.53
35
27.47
Payout ratio%
12.75
10.25
13.09
14.06
14.26
15.83
17.26
19.76
22.72
23.59
15.04
19.76
15.05
74
351.1
Shares (diluted)M
296.3
323.5
294.7
332.7
353.3
332.1
335.1
331.3
356.4
324.7
338.7
(1.67%)
1.77%
24
3.19
Buyback yield%
7.20
7.22
7.44
8.50
7.63
6.78
4.63
4.99
4.22
6.61
14.42
4.99
6.99
56
1.512
D/E ratiox
0.717
0.745
0.759
0.828
0.852
0.868
0.940
1.013
1.184
1.253
1.275
1.013
0.860
87
0.596
Enterprise valueNT$B
1.153
1.252
1.196
1.329
1.370
1.352
1.540
1.752
1.915
2.090
0.660
8.82%
6.57%
78
0.763
LT debtNT$B
1.917
2.134
2.480
2.717
3.078
3.498
3.981
4.038
4.432
4.963
0.489
10.02%
11.13%
57
Cost of revenue
8.16%
1.00×
Operating expenses
7.95%
0.98×
Cash and investments
17.66%
Property and equipment
15.72%