0.742
RevenueNT$B
3.945
4.081
4.164
4.199
4.262
4.369
4.378
4.346
4.369
4.328
0.786
0.31%
1.18%
45
22.75
Revenue growth%
28.62
27.63
30.06
28.05
25.40
23.34
20.45
18.75
21.06
19.72
18.55
20.45
24.37
69
20.07
Gross margin%
11.57
10.51
7.68
9.77
12.40
12.78
13.52
15.54
15.31
12.50
3.16
13.52
12.45
79
9.22
Operating margin%
12.56
10.56
9.10
6.88
6.51
7.33
8.93
6.38
7.65
10.14
23.05
7.65
8.29
44
2.55
Net margin%
9.34
6.41
4.56
4.74
5.94
4.77
1.82
0.40
0.40
0.40
21.52
0.40
4.65
37
17.04
P/E ratio (avg)x
27.45
26.58
27.38
26.80
25.90
28.03
25.93
22.97
24.25
21.28
36.69
24.25
26.26
19
36.93
EV/EBITx
25.12
25.65
27.06
30.83
32.97
30.61
35.17
33.56
31.71
36.20
9.321
33.56
31.27
93
20.48
FCF yield (avg)%
23.30
21.38
23.96
24.74
24.69
24.06
24.12
22.94
25.83
23.62
18.55
24.06
24.01
67
15.82
FCF margin%
10.78
11.75
12.31
11.26
13.01
15.02
17.69
20.17
18.79
17.85
20.50
17.85
14.02
35
1.401
FCF / Net incomex
0.387
0.356
0.387
0.386
0.400
0.372
0.349
0.367
0.375
0.392
0.896
0.372
0.380
38
23.50
ROIC%
11.19
12.84
13.06
15.66
13.71
14.01
16.53
14.28
11.61
12.26
25.11
14.01
13.39
19
16.43
Return on equity%
5.68
8.66
7.70
5.22
8.14
8.20
10.48
9.68
10.34
12.23
25.47
10.34
8.43
24
16.33
Return on assets%
18.68
18.20
18.71
16.02
17.12
19.86
16.87
14.63
16.08
13.60
12.64
16.08
17.00
16
1.01
EPSNT$
2.37
2.12
2.35
2.51
2.38
2.39
2.50
2.78
2.54
2.79
1.04
3.24%
0.60%
—
22.29
EPS growth%
7.03
8.46
6.98
9.19
6.21
7.38
8.29
8.88
7.33
7.65
19.91
7.65
7.52
62
3.35
Bookvalue per shNT$
2.98
2.60
2.36
2.48
2.57
2.32
2.18
2.33
2.36
2.50
3.63
(0.54%)
(2.70%)
—
5.65
FCF per shareNT$
2.93
2.88
3.00
3.27
2.87
2.83
2.99
2.64
2.35
2.60
5.75
(1.97%)
(2.00%)
—
2.98
Dividend per shNT$
5.41
5.71
6.09
6.37
6.71
6.55
6.67
7.93
8.91
8.66
1.02
5.24%
5.93%
—
11.93
Div yield (avg)%
23.99
25.75
25.03
22.15
22.06
24.16
23.78
22.48
24.42
23.27
25.52
23.78
23.89
32
8.60
Payout ratio%
22.60
23.99
21.99
24.46
25.02
26.19
28.37
30.95
29.85
27.16
2.08
28.37
25.61
68
914.5
Shares (diluted)M
868.8
901.1
844.9
804.6
736.6
656.3
667.2
699.9
697.9
671.2
912.6
(1.84%)
(3.57%)
9
20.20
Buyback yield%
3.69
3.92
5.45
5.67
3.63
3.55
4.04
6.64
8.41
6.98
25.60
6.64
4.74
12
1.056
D/E ratiox
2.121
2.196
2.515
2.675
2.997
3.458
3.780
4.427
4.334
4.220
1.095
4.220
3.228
47
3.899
Enterprise valueNT$B
2.535
2.876
2.854
3.107
2.913
2.850
3.111
2.894
3.037
2.816
1.372
(0.67%)
2.46%
91
3.247
LT debtNT$B
0.835
0.809
0.902
0.793
0.710
0.762
0.712
0.723
0.703
0.732
4.031
0.62%
(1.79%)
94
Cost of revenue
1.07%
0.99×
Operating expenses
1.39%
1.02×
Property and equipment
19.07%
Cash and investments
18.72%