1.248
RevenueNT$B
1.997
2.118
2.205
2.332
2.526
2.651
2.803
3.024
3.229
3.353
1.380
5.83%
5.71%
52
20.15
Revenue growth%
11.31
10.46
8.95
6.43
3.79
4.27
5.70
7.04
7.56
10.19
28.23
7.04
7.30
85
14.91
Gross margin%
9.52
9.10
10.22
9.48
9.76
8.35
5.37
5.99
6.38
6.37
25.04
6.37
8.73
11
17.94
Operating margin%
0.40
0.40
3.35
4.87
7.39
7.08
4.21
4.60
3.26
5.74
22.49
4.60
4.40
44
19.65
Net margin%
28.16
26.48
24.39
24.68
23.33
22.62
23.55
22.92
24.89
26.14
16.33
23.55
24.54
20
35.27
P/E ratio (avg)x
19.98
17.90
18.90
16.63
17.84
15.52
13.81
12.92
11.05
10.09
25.54
12.92
16.07
94
15.78
EV/EBITx
31.08
34.76
41.43
44.02
44.14
48.17
53.71
55.94
59.13
62.30
34.48
55.94
46.15
68
16.03
FCF yield (avg)%
8.70
7.78
9.66
10.81
11.39
11.88
8.94
6.32
8.16
6.49
5.14
8.16
8.82
10
5.67
FCF margin%
4.86
7.80
5.25
2.94
2.55
1.60
2.48
2.70
1.86
0.44
25.68
1.86
2.63
72
1.326
FCF / Net incomex
2.703
2.724
2.820
3.317
3.673
3.699
4.299
4.923
4.833
5.396
1.500
4.833
3.686
69
17.86
ROIC%
4.53
4.90
3.36
1.12
0.40
0.40
1.84
2.04
0.91
0.40
8.26
0.91
1.48
24
4.48
Return on equity%
8.61
7.71
5.92
7.67
7.95
9.75
12.06
14.52
15.01
16.26
6.98
14.52
9.18
23
21.49
Return on assets%
6.57
7.07
4.12
6.23
5.06
3.66
1.07
0.40
2.90
4.54
21.41
2.90
4.33
91
0.48
EPSNT$
0.55
0.49
0.43
0.41
0.38
0.40
0.37
0.36
0.35
0.36
0.49
(1.18%)
(3.42%)
—
27.30
EPS growth%
20.66
21.33
24.05
21.32
19.95
17.05
16.00
13.86
12.87
13.91
15.18
13.91
18.50
55
1.57
Bookvalue per shNT$
0.24
0.22
0.24
0.25
0.24
0.24
0.21
0.22
0.21
0.22
1.48
(1.39%)
(1.58%)
—
1.03
FCF per shareNT$
0.50
0.50
0.50
0.53
0.59
0.55
0.55
0.59
0.61
0.56
1.70
(1.28%)
1.31%
—
1.56
Dividend per shNT$
0.89
0.97
0.93
1.00
0.98
0.97
0.85
0.91
0.93
0.82
1.07
(3.65%)
(0.98%)
—
15.11
Div yield (avg)%
20.49
20.34
18.29
17.75
18.65
20.08
19.79
18.92
18.76
17.73
29.82
18.92
18.84
43
8.82
Payout ratio%
5.22
5.16
4.53
6.54
8.00
10.83
11.62
14.06
14.33
11.85
8.23
11.85
9.41
84
0.931
Shares (diluted)B
1.101
1.091
1.106
0.995
1.091
1.055
0.946
0.866
0.849
0.813
0.956
(5.72%)
(2.29%)
65
9.11
Buyback yield%
12.89
12.96
10.77
8.04
6.09
6.39
4.13
5.02
6.31
6.13
21.40
6.13
6.35
47
1.578
D/E ratiox
1.266
1.316
1.492
1.461
1.424
1.442
1.579
1.799
1.883
2.138
0.556
1.799
1.477
86
1.644
Enterprise valueNT$B
4.345
4.984
5.241
5.894
6.531
7.297
7.485
8.785
9.296
9.148
1.932
6.97%
8.77%
23
0.533
LT debtNT$B
0.828
0.919
1.000
1.080
0.951
0.993
0.917
0.977
0.983
1.092
0.126
2.80%
2.68%
51
Cost of revenue
5.69%
1.00×
Operating expenses
5.87%
1.02×
Goodwill & intangibles
19.58%
Property and equipment
17.87%