0.507
RevenueNT$B
1.110
1.133
1.145
1.177
1.207
1.216
1.244
1.298
1.299
1.335
0.529
2.03%
1.93%
89
4.86
Revenue growth%
12.68
10.92
12.46
10.78
11.15
13.74
14.40
14.20
11.45
13.39
20.70
13.74
12.57
48
16.88
Gross margin%
17.32
18.20
17.60
18.98
17.68
15.97
13.12
16.03
18.99
21.15
4.46
16.03
17.64
76
26.19
Operating margin%
17.78
14.85
17.33
18.71
16.64
16.92
15.09
12.39
10.43
13.39
8.38
13.39
15.86
82
21.11
Net margin%
30.93
30.20
27.26
27.44
29.26
28.62
29.05
28.76
29.48
27.27
8.61
28.76
28.90
49
27.11
P/E ratio (avg)x
15.51
16.57
16.74
16.48
18.19
20.24
18.17
16.14
16.27
14.85
16.40
16.27
16.52
77
28.50
EV/EBITx
27.65
28.65
25.65
24.56
26.37
24.17
23.56
23.90
23.47
22.26
28.58
23.56
24.37
90
16.60
FCF yield (avg)%
24.35
22.71
22.20
21.51
18.94
18.54
15.85
13.15
10.67
8.48
3.61
13.15
18.74
62
24.15
FCF margin%
32.21
31.45
30.75
32.79
35.22
34.28
36.06
37.06
38.05
37.73
27.89
37.06
34.75
78
0.933
FCF / Net incomex
0.204
0.189
0.206
0.217
0.229
0.230
0.262
0.254
0.285
0.266
0.332
0.262
0.229
12
28.09
ROIC%
9.93
9.81
12.21
11.64
9.96
11.82
11.95
13.82
12.94
11.80
2.07
11.95
11.81
92
17.00
Return on equity%
22.22
23.80
21.14
20.49
22.72
21.64
19.30
17.16
17.65
16.16
22.92
17.65
20.81
37
3.79
Return on assets%
26.88
27.58
25.40
24.85
23.34
25.26
27.87
28.55
27.76
26.17
26.48
27.76
26.52
23
1.06
EPSNT$
2.36
2.12
1.86
1.97
2.02
1.88
1.96
1.92
1.94
1.74
1.14
(2.95%)
(2.10%)
—
7.48
EPS growth%
16.79
16.89
18.02
15.86
18.70
21.34
19.30
20.52
20.32
21.50
2.81
20.52
19.00
91
1.92
Bookvalue per shNT$
2.48
2.24
2.02
2.19
1.93
1.72
1.63
1.51
1.45
1.41
2.12
(6.12%)
(5.66%)
—
0.93
FCF per shareNT$
2.08
2.27
2.05
2.18
2.08
1.92
1.99
2.07
2.04
2.16
1.70
0.76%
0.55%
—
0.55
Dividend per shNT$
2.00
1.82
1.80
1.93
1.89
2.07
2.14
1.93
1.97
1.94
0.68
0.56%
0.78%
—
18.89
Div yield (avg)%
17.07
17.76
15.72
17.68
16.11
17.87
18.52
16.93
15.71
12.76
28.56
16.93
17.00
57
7.16
Payout ratio%
7.03
7.08
8.81
10.46
11.08
8.19
8.64
11.44
9.23
6.53
27.10
8.64
8.73
32
348.1
Shares (diluted)M
488.1
535.6
542.3
517.9
612.2
594.8
664.9
650.3
630.8
683.4
334.4
2.23%
3.79%
16
8.29
Buyback yield%
22.06
19.76
22.37
20.11
22.62
19.88
19.52
21.51
24.13
25.75
10.67
21.51
21.78
66
0.252
D/E ratiox
1.302
1.273
1.499
1.692
1.702
1.634
1.714
1.893
2.175
2.403
0.382
1.893
1.697
70
0.206
Enterprise valueNT$B
1.422
1.461
1.477
1.328
1.318
1.367
1.502
1.510
1.471
1.497
1.738
2.58%
0.32%
40
1.255
LT debtNT$B
0.984
1.008
0.966
0.891
0.873
0.745
0.810
0.751
0.749
0.702
0.864
(4.26%)
(3.60%)
76
Cost of revenue
1.97%
1.00×
Operating expenses
1.48%
0.96×
Goodwill & intangibles
20.89%
Property and equipment
14.89%