2.413
RevenueNT$B
1.236
1.293
1.391
1.458
1.507
1.619
1.682
1.777
1.854
1.991
2.551
5.74%
5.58%
45
29.66
Revenue growth%
10.94
8.99
6.67
5.01
5.22
6.64
8.96
11.47
10.98
11.42
2.65
10.98
8.97
44
15.96
Gross margin%
19.61
16.90
15.66
13.12
15.01
12.42
12.47
11.45
12.36
11.32
6.20
12.36
12.80
24
24.15
Operating margin%
25.45
24.80
23.98
26.35
26.57
28.14
25.48
28.01
28.27
29.43
26.90
28.14
26.46
69
18.53
Net margin%
1.62
4.15
7.05
5.17
6.28
7.93
9.56
10.76
9.20
6.98
8.56
9.20
7.02
56
30.73
P/E ratio (avg)x
8.557
8.915
9.717
8.552
8.458
8.863
7.690
8.338
8.257
8.281
9.011
8.281
8.505
69
30.02
EV/EBITx
53.84
63.00
71.00
74.79
87.02
92.73
100.1
112.4
120.3
119.8
20.09
112.4
89.87
84
6.75
FCF yield (avg)%
22.45
23.38
20.78
23.20
25.45
23.42
25.55
27.69
25.38
25.00
7.76
25.38
24.21
54
14.08
FCF margin%
20.41
23.10
21.02
22.85
25.62
23.66
22.07
24.83
23.52
21.86
3.15
23.52
22.98
86
1.577
FCF / Net incomex
0.187
0.192
0.183
0.158
0.148
0.156
0.144
0.154
0.151
0.151
0.715
0.151
0.155
71
21.20
ROIC%
26.38
25.11
25.67
24.03
25.80
25.62
27.09
27.44
27.87
27.05
25.61
27.09
26.09
17
21.91
Return on equity%
9.92
7.58
6.73
7.21
8.50
6.04
7.05
4.25
2.48
3.16
14.81
4.25
6.89
33
27.10
Return on assets%
19.47
17.66
17.31
19.80
18.04
17.94
18.11
20.55
20.79
20.90
3.78
20.55
18.79
21
1.25
EPSNT$
0.34
0.36
0.33
0.35
0.38
0.38
0.36
0.32
0.32
0.32
1.30
(3.53%)
(0.02%)
—
2.17
EPS growth%
19.47
21.95
20.11
21.65
20.77
23.15
23.54
21.05
19.37
22.07
3.85
22.07
21.35
84
1.35
Bookvalue per shNT$
0.85
0.84
0.77
0.68
0.70
0.67
0.63
0.58
0.61
0.67
1.41
(1.12%)
(3.76%)
—
0.68
FCF per shareNT$
0.31
0.28
0.25
0.25
0.27
0.27
0.26
0.27
0.24
0.21
0.60
(4.43%)
(3.48%)
—
0.64
Dividend per shNT$
1.55
1.78
1.74
1.84
1.79
2.16
2.45
2.64
3.09
3.35
1.13
13.32%
8.03%
—
17.96
Div yield (avg)%
27.53
28.46
28.09
30.57
29.76
26.89
28.44
28.83
28.38
25.47
13.75
28.38
28.41
53
26.49
Payout ratio%
16.83
18.91
21.25
21.11
22.28
21.17
22.31
24.81
22.05
24.73
11.26
22.31
21.65
37
1.113
Shares (diluted)B
1.003
1.009
1.136
1.126
1.154
1.102
1.211
1.155
1.307
1.441
1.103
4.54%
4.10%
41
23.95
Buyback yield%
26.84
25.44
27.44
26.35
27.58
28.70
29.75
28.79
31.43
34.27
20.05
29.75
28.14
20
0.351
D/E ratiox
0.309
0.316
0.325
0.316
0.285
0.284
0.313
0.350
0.326
0.301
0.473
0.313
0.314
89
1.802
Enterprise valueNT$B
1.017
0.927
0.851
0.808
0.713
0.693
0.755
0.691
0.757
0.751
0.463
1.04%
(2.15%)
41
1.202
LT debtNT$B
0.256
0.285
0.283
0.275
0.299
0.341
0.340
0.331
0.357
0.394
1.944
5.66%
5.14%
44
Cost of revenue
5.52%
0.99×
Operating expenses
5.98%
1.04×