0.264
RevenueNT$B
2.537
2.553
2.539
2.572
2.644
2.689
2.709
2.803
2.907
2.949
0.289
2.21%
1.56%
18
15.70
Revenue growth%
12.89
13.38
14.90
13.31
14.52
13.83
14.21
12.38
11.02
9.28
20.73
12.38
13.35
42
24.93
Gross margin%
3.43
1.79
4.28
5.70
7.11
6.87
9.49
11.19
12.04
11.07
20.78
11.07
6.99
51
14.20
Operating margin%
15.09
12.74
11.12
13.87
13.76
13.49
16.26
18.33
21.13
22.97
27.89
18.33
14.48
45
24.56
Net margin%
15.81
13.79
15.66
16.22
18.49
17.66
16.22
15.85
17.25
16.13
7.08
16.22
16.17
70
24.15
P/E ratio (avg)x
17.93
18.27
20.65
21.51
22.92
20.98
21.86
21.89
20.29
21.37
37.91
21.37
21.18
63
32.31
EV/EBITx
18.61
20.44
21.52
24.48
23.29
23.77
24.30
23.55
22.42
23.53
27.61
23.55
23.41
46
29.99
FCF yield (avg)%
28.46
30.25
30.15
27.37
28.04
25.16
28.01
25.59
26.97
28.29
15.21
26.97
28.02
76
25.69
FCF margin%
2.96
0.40
0.74
2.24
1.96
1.73
4.61
1.91
4.59
6.29
13.84
4.59
2.10
69
1.333
FCF / Net incomex
2.555
2.655
2.865
3.109
2.928
3.271
3.421
3.133
3.254
2.927
0.783
3.254
3.018
43
22.80
ROIC%
20.67
17.88
16.31
18.63
18.09
20.23
19.72
21.92
22.81
23.27
26.97
21.92
19.97
10
20.47
Return on equity%
16.62
13.78
11.92
12.31
10.37
10.23
9.73
7.14
8.73
10.94
2.04
9.73
10.65
92
4.85
Return on assets%
25.54
27.32
29.56
28.79
29.64
29.65
26.75
29.53
31.62
29.51
18.62
29.53
29.52
35
0.59
EPSNT$
0.20
0.22
0.22
0.24
0.24
0.23
0.25
0.22
0.23
0.24
0.66
0.03%
0.66%
—
26.94
EPS growth%
12.46
15.42
16.19
18.05
18.49
19.30
16.77
17.21
18.67
17.76
18.63
17.76
17.48
87
0.79
Bookvalue per shNT$
0.26
0.22
0.19
0.17
0.17
0.15
0.14
0.14
0.15
0.15
0.93
(3.09%)
(7.20%)
—
0.69
FCF per shareNT$
0.44
0.49
0.55
0.61
0.69
0.70
0.74
0.75
0.79
0.77
0.54
2.24%
5.26%
—
0.36
Dividend per shNT$
1.30
1.41
1.39
1.54
1.48
1.46
1.41
1.41
1.46
1.46
0.20
(0.38%)
1.37%
—
28.38
Div yield (avg)%
4.32
2.80
4.30
3.36
5.99
5.38
7.77
8.67
11.18
12.14
4.62
8.67
5.68
24
14.65
Payout ratio%
19.48
22.33
20.90
19.17
16.20
13.46
12.90
13.40
14.27
14.36
12.27
13.46
15.28
40
960.2
Shares (diluted)M
656.6
579.9
633.9
655.7
611.3
634.4
646.6
637.5
689.6
705.7
993.8
2.91%
0.54%
55
2.85
Buyback yield%
18.14
20.14
17.46
17.61
16.49
16.70
16.10
15.40
17.14
17.58
15.33
16.70
17.30
21
1.410
D/E ratiox
0.558
0.527
0.507
0.495
0.470
0.428
0.409
0.378
0.391
0.396
1.649
0.396
0.449
28
1.903
Enterprise valueNT$B
0.411
0.365
0.322
0.295
0.317
0.333
0.312
0.323
0.295
0.290
2.150
(1.78%)
(2.92%)
35
1.746
LT debtNT$B
1.804
1.957
1.974
2.230
2.336
2.630
2.961
3.185
3.568
3.355
1.477
7.50%
6.79%
74
Cost of revenue
1.56%
1.00×
Operating expenses
0.73%
0.92×
Goodwill & intangibles
18.02%