0.879
RevenueNT$B
1.072
1.119
1.193
1.246
1.323
1.368
1.412
1.524
1.626
1.680
0.973
4.89%
5.02%
86
15.87
Revenue growth%
21.72
19.14
20.28
19.45
19.66
21.89
22.43
19.88
20.34
18.30
23.90
20.34
20.08
40
7.70
Gross margin%
8.47
8.74
7.41
6.69
5.34
5.76
8.43
5.77
7.13
6.41
12.49
6.41
6.91
7
28.92
Operating margin%
10.78
8.92
11.37
10.78
10.62
10.21
10.15
12.91
15.80
13.71
21.39
12.91
10.78
65
2.36
Net margin%
12.84
13.73
15.98
17.87
15.11
14.04
16.28
14.46
16.55
16.69
18.13
16.28
15.54
28
15.07
P/E ratio (avg)x
7.140
6.664
6.208
5.783
5.501
4.981
4.358
4.159
4.348
4.425
17.34
4.358
5.241
43
27.94
EV/EBITx
28.12
30.63
30.29
29.78
26.40
25.62
23.96
21.42
19.71
20.32
14.57
21.42
26.01
57
15.34
FCF yield (avg)%
17.18
17.96
19.28
21.86
21.61
24.49
24.67
27.10
24.56
23.77
5.56
24.56
22.81
91
26.73
FCF margin%
7.39
4.88
5.74
6.40
6.31
9.02
9.54
6.99
6.57
5.52
4.52
6.99
6.49
42
0.256
FCF / Net incomex
2.193
2.367
2.450
2.546
3.026
3.577
4.225
4.656
4.781
5.510
1.497
4.656
3.302
94
10.77
ROIC%
17.48
14.75
12.07
10.71
12.53
13.05
10.28
12.96
12.07
12.86
8.21
12.86
12.70
77
13.44
Return on equity%
27.64
29.81
29.72
27.99
29.78
30.35
33.21
31.27
33.42
32.40
11.52
32.40
30.08
34
28.55
Return on assets%
14.36
12.41
9.60
7.58
9.51
11.14
11.96
10.76
9.15
6.44
28.61
10.76
10.18
76
1.89
EPSNT$
3.89
4.06
4.05
3.68
3.38
3.23
2.92
2.65
2.64
2.50
2.03
(5.84%)
(5.85%)
—
29.05
EPS growth%
23.67
22.63
25.20
25.37
22.58
20.38
17.89
20.22
22.03
20.09
27.95
20.22
22.30
17
2.81
Bookvalue per shNT$
2.50
2.30
2.28
2.43
2.21
2.09
2.24
2.36
2.39
2.21
3.91
(0.03%)
(2.56%)
—
2.49
FCF per shareNT$
1.14
1.03
0.98
0.99
0.93
0.99
0.91
0.96
0.89
0.78
1.72
(3.61%)
(5.21%)
—
1.93
Dividend per shNT$
3.80
4.26
4.54
4.35
5.06
5.77
6.23
6.17
6.62
6.78
2.65
6.01%
5.46%
—
28.66
Div yield (avg)%
23.92
23.17
20.52
20.09
19.67
21.22
22.07
23.49
24.74
23.33
26.21
23.33
22.62
94
7.35
Payout ratio%
23.25
23.44
21.15
21.99
21.41
20.85
18.96
20.22
21.31
21.81
2.25
20.85
21.36
12
312.8
Shares (diluted)M
279.3
276.8
283.8
305.1
311.6
279.1
248.7
215.7
211.4
212.5
318.8
(7.37%)
(4.16%)
50
2.83
Buyback yield%
18.36
19.44
19.96
18.41
17.37
18.05
20.02
18.39
17.74
18.88
15.81
18.39
18.40
33
0.247
D/E ratiox
1.619
1.485
1.441
1.254
1.119
1.233
1.096
0.951
0.869
0.815
0.811
0.951
1.176
40
0.350
Enterprise valueNT$B
0.852
0.894
0.799
0.884
0.853
0.830
0.822
0.903
0.929
0.926
1.128
1.66%
0.81%
38
0.848
LT debtNT$B
1.432
1.457
1.568
1.607
1.401
1.470
1.617
1.765
1.667
1.795
0.512
5.08%
2.16%
83
Cost of revenue
5.02%
1.00×
Operating expenses
4.83%
0.98×