38.90
RevenueNT$B
22.47
24.63
26.34
27.99
29.86
32.20
35.50
38.33
41.62
45.87
40.38
8.96%
8.10%
87
3.10
Revenue growth%
8.92
7.34
4.39
3.12
1.77
0.40
1.23
0.40
1.96
0.63
12.98
0.63
1.87
54
11.91
Gross margin%
20.58
21.22
18.90
16.03
13.81
16.42
15.65
15.79
14.58
17.15
23.10
15.79
16.22
48
15.76
Operating margin%
7.93
7.12
8.06
5.48
4.64
5.15
5.86
8.78
9.32
8.28
16.46
8.28
7.52
51
6.42
Net margin%
9.41
8.00
8.71
8.60
10.28
12.24
12.72
14.93
12.72
11.40
2.03
12.72
10.84
16
34.86
P/E ratio (avg)x
60.31
67.57
72.87
78.93
83.13
92.56
103.9
98.22
111.8
123.5
21.78
103.9
87.84
44
25.76
EV/EBITx
9.040
10.23
12.02
11.78
12.78
13.66
15.32
17.11
16.58
18.78
25.23
16.58
13.22
41
29.42
FCF yield (avg)%
7.27
8.24
7.37
5.76
5.49
4.58
7.30
6.80
6.47
4.04
7.55
6.47
6.64
52
21.12
FCF margin%
12.98
12.10
11.56
12.22
14.69
12.52
13.86
15.50
16.86
17.99
22.80
15.50
13.42
64
1.324
FCF / Net incomex
1.965
1.860
1.915
2.117
1.930
1.823
1.898
1.984
2.066
2.323
1.225
1.984
1.948
87
28.53
ROIC%
14.40
14.98
13.38
13.08
11.92
11.96
14.48
12.47
13.29
15.71
8.16
13.29
13.33
8
14.55
Return on equity%
7.25
7.02
5.79
8.55
8.20
5.81
3.68
2.96
1.67
3.03
24.13
3.03
5.80
62
17.17
Return on assets%
17.96
17.95
17.17
16.74
19.28
16.36
15.09
17.73
19.87
17.56
9.19
17.56
17.65
25
83.25
EPSNT$
32.55
34.25
31.02
35.43
33.54
37.77
41.43
42.01
42.47
45.22
87.87
6.16%
3.94%
—
2.82
EPS growth%
15.60
17.72
15.02
17.65
16.05
14.77
15.45
13.56
14.50
15.69
23.92
14.77
15.52
51
58.24
Bookvalue per shNT$
75.65
75.86
73.57
68.02
64.23
59.58
55.40
54.99
54.12
53.82
55.24
(3.47%)
(2.75%)
—
53.01
FCF per shareNT$
110.47
119.66
133.79
122.74
126.21
115.15
123.01
110.36
122.52
116.63
71.15
(1.57%)
0.46%
—
103.80
Dividend per shNT$
133.99
133.94
146.96
160.19
160.95
165.85
169.69
174.22
155.48
143.79
64.63
(2.23%)
1.67%
—
12.43
Div yield (avg)%
13.39
10.85
11.53
10.43
11.09
8.48
9.93
10.16
8.88
9.77
24.87
9.77
10.29
23
27.77
Payout ratio%
29.34
26.89
29.28
29.88
28.52
25.92
25.07
22.39
23.99
25.71
18.43
25.07
26.40
45
342.4
Shares (diluted)M
299.1
271.3
244.8
247.7
274.2
266.9
279.6
268.0
257.8
268.5
346.1
(0.42%)
(1.57%)
58
27.69
Buyback yield%
26.89
24.39
22.70
20.07
22.37
23.65
22.41
24.49
25.05
22.68
29.48
23.65
23.18
78
0.325
D/E ratiox
0.174
0.169
0.173
0.183
0.185
0.189
0.204
0.197
0.188
0.189
0.715
0.189
0.186
68
27.49
Enterprise valueNT$B
25.89
28.42
26.56
30.50
33.53
31.52
32.76
32.43
32.64
36.89
5.916
1.93%
2.62%
57
38.93
LT debtNT$B
29.03
28.73
30.33
32.27
32.57
35.85
36.68
37.54
45.21
47.11
13.19
7.66%
6.60%
47
Cost of revenue
8.10%
1.00×
Operating expenses
8.50%
1.04×
Cash and investments
17.37%
Property and equipment
14.50%