0.372
RevenueNT$B
3.818
3.939
3.991
4.011
4.092
4.097
4.228
4.316
4.438
4.509
0.402
1.96%
1.69%
77
9.46
Revenue growth%
7.15
7.08
4.60
3.32
1.38
0.40
0.40
2.69
5.38
4.18
18.57
2.69
3.75
87
22.29
Gross margin%
3.24
4.65
5.06
5.05
4.56
2.45
4.45
1.78
4.16
2.25
26.21
2.45
4.30
33
6.83
Operating margin%
1.57
0.40
0.40
1.38
1.59
2.76
4.43
1.67
3.82
5.92
4.92
3.82
1.63
54
6.59
Net margin%
0.40
0.40
0.70
3.49
6.01
8.14
8.59
7.14
7.08
5.74
15.58
7.14
5.87
89
12.31
P/E ratio (avg)x
27.01
29.20
32.32
35.05
35.42
39.11
38.13
34.31
33.84
32.02
30.78
34.31
34.08
65
11.06
EV/EBITx
29.24
29.92
31.49
32.55
35.69
37.01
36.17
36.85
40.41
37.67
6.050
37.01
35.93
69
4.14
FCF yield (avg)%
8.35
9.81
11.82
14.74
12.83
10.50
7.65
10.52
11.90
11.28
29.97
10.52
10.90
26
21.53
FCF margin%
24.25
22.70
22.61
20.25
19.60
17.94
18.39
20.69
20.12
21.32
5.63
20.12
20.47
66
0.258
FCF / Net incomex
0.944
1.112
1.255
1.314
1.371
1.452
1.395
1.462
1.535
1.573
0.215
1.462
1.383
74
10.99
ROIC%
29.75
32.01
31.08
31.60
33.31
35.44
34.02
32.68
31.17
32.83
12.04
32.83
32.34
9
9.35
Return on equity%
8.98
7.46
7.49
10.03
10.35
10.36
11.33
11.27
12.67
13.11
27.23
11.33
10.35
10
14.08
Return on assets%
21.22
22.46
22.00
22.10
21.37
18.68
16.88
18.53
18.40
19.38
23.92
18.53
20.30
52
0.84
EPSNT$
0.44
0.47
0.50
0.49
0.49
0.49
0.55
0.56
0.61
0.58
0.88
3.63%
3.04%
—
7.06
EPS growth%
4.02
3.80
3.87
5.42
5.79
4.69
2.12
0.76
0.40
0.40
6.84
0.76
3.83
9
1.25
Bookvalue per shNT$
0.43
0.44
0.52
0.52
0.50
0.50
0.60
0.59
0.67
0.69
0.49
6.51%
6.65%
—
1.07
FCF per shareNT$
1.64
1.81
2.11
2.17
2.14
2.18
2.29
2.53
2.54
3.08
0.30
7.58%
6.71%
—
0.86
Dividend per shNT$
0.25
0.25
0.26
0.30
0.33
0.38
0.37
0.37
0.43
0.51
1.11
9.16%
7.52%
—
7.56
Div yield (avg)%
5.65
7.92
5.09
7.31
4.81
3.96
5.25
5.76
4.19
5.20
15.07
5.20
5.23
91
21.13
Payout ratio%
25.77
27.09
24.25
26.07
28.62
30.28
28.89
31.04
29.56
31.14
10.44
30.28
28.75
61
1.673
Shares (diluted)B
1.266
1.262
1.077
1.008
0.941
0.850
0.789
0.848
0.803
0.772
1.674
(3.89%)
(5.62%)
50
16.06
Buyback yield%
8.03
5.99
5.76
3.35
0.94
0.40
2.30
4.65
7.00
7.40
7.55
4.65
5.21
59
1.567
D/E ratiox
1.804
1.892
2.235
2.576
3.049
2.966
3.008
3.560
3.595
4.130
1.797
3.560
2.987
9
2.959
Enterprise valueNT$B
4.267
4.534
4.169
4.524
5.042
5.332
5.895
5.927
6.196
6.362
2.275
4.76%
4.54%
42
2.752
LT debtNT$B
2.935
3.014
2.979
3.443
3.847
4.172
4.603
5.315
5.204
5.528
2.466
7.52%
8.18%
16
Cost of revenue
1.71%
1.00×
Operating expenses
1.95%
1.03×
Property and equipment
20.48%
Goodwill & intangibles
15.29%