1.121
RevenueNT$B
1.225
1.247
1.284
1.351
1.413
1.442
1.525
1.621
1.717
1.822
1.220
5.21%
4.42%
14
18.06
Revenue growth%
14.91
17.03
18.54
17.88
17.19
14.92
15.21
13.21
14.92
15.20
12.45
14.92
15.21
37
23.89
Gross margin%
11.91
9.57
9.08
8.45
9.92
11.25
13.83
16.65
15.47
16.00
11.65
15.47
11.58
59
24.34
Operating margin%
5.58
6.39
6.54
4.33
1.43
2.29
0.68
2.71
3.79
3.36
9.97
2.71
3.58
84
9.51
Net margin%
24.97
22.09
19.35
20.10
19.19
16.86
18.36
16.68
16.79
16.69
6.35
16.79
18.78
46
19.50
P/E ratio (avg)x
52.86
51.61
56.64
65.50
70.06
67.12
74.53
74.21
75.65
78.20
16.56
74.53
68.59
65
32.28
EV/EBITx
53.40
54.37
59.64
62.16
71.16
77.06
86.92
101.8
104.8
117.9
10.83
101.8
74.11
20
27.70
FCF yield (avg)%
20.57
21.37
21.44
21.28
20.92
21.60
24.55
22.71
19.75
18.43
6.00
21.60
21.32
20
29.99
FCF margin%
13.33
13.01
15.33
16.71
18.41
17.59
18.25
16.81
18.28
20.96
10.96
18.25
17.20
44
1.585
FCF / Net incomex
0.181
0.191
0.200
0.232
0.249
0.301
0.352
0.381
0.424
0.414
1.377
0.381
0.275
51
22.75
ROIC%
26.40
25.04
25.69
28.27
30.47
27.84
27.91
29.23
27.31
24.57
20.34
27.84
27.57
53
12.35
Return on equity%
8.64
5.79
3.49
5.46
2.98
2.27
2.54
2.86
3.69
5.82
10.35
2.86
3.59
65
3.82
Return on assets%
6.86
7.24
5.01
4.07
4.24
3.41
0.51
0.40
2.97
0.40
13.73
0.51
3.74
39
2.58
EPSNT$
0.85
0.81
0.70
0.73
0.65
0.69
0.65
0.58
0.49
0.45
2.64
(7.07%)
(7.34%)
—
25.69
EPS growth%
3.57
6.19
6.29
4.24
4.39
2.56
4.60
1.80
0.40
0.44
13.52
1.80
3.90
7
1.73
Bookvalue per shNT$
1.09
0.96
0.92
0.96
1.03
0.89
0.82
0.86
0.88
0.75
2.63
(6.10%)
(3.91%)
—
2.59
FCF per shareNT$
4.12
4.04
4.73
5.12
5.63
6.06
6.45
6.73
7.98
7.96
2.79
7.15%
7.20%
—
0.84
Dividend per shNT$
3.36
3.55
3.47
3.43
3.46
3.42
3.67
3.52
3.47
3.56
2.22
0.57%
0.74%
—
24.24
Div yield (avg)%
8.65
6.47
5.54
3.78
5.92
6.24
5.22
6.42
8.17
8.68
21.36
6.42
6.33
57
20.97
Payout ratio%
26.72
26.82
27.99
28.84
31.20
34.07
34.68
35.42
32.83
30.60
21.11
34.07
30.90
37
204.0
Shares (diluted)M
206.2
199.3
199.6
219.7
217.6
242.0
266.8
284.4
265.9
290.8
202.9
5.98%
3.93%
86
23.68
Buyback yield%
19.32
18.81
17.95
18.33
16.87
17.64
19.23
16.73
15.82
13.30
6.24
16.73
17.80
13
0.540
D/E ratiox
2.706
2.695
2.428
2.263
2.317
2.313
2.292
2.370
2.349
2.223
1.430
2.313
2.333
81
0.525
Enterprise valueNT$B
1.898
2.163
2.183
2.099
2.150
2.256
2.157
2.114
2.000
2.053
1.413
(0.92%)
0.44%
39
0.690
LT debtNT$B
1.040
1.110
1.289
1.525
1.837
2.012
2.168
2.429
2.578
2.834
2.405
9.06%
11.56%
71
Cost of revenue
4.44%
1.00×
Operating expenses
4.74%
1.03×
Property and equipment
17.76%
Cash and investments
16.42%