0.881
RevenueNT$B
1.139
1.190
1.251
1.324
1.389
1.413
1.446
1.492
1.529
1.594
0.971
2.79%
3.99%
91
24.24
Revenue growth%
26.75
29.43
30.96
28.85
27.75
29.21
30.90
33.56
31.27
32.77
18.05
31.27
30.16
91
8.38
Gross margin%
8.79
6.87
9.83
9.36
11.94
10.16
8.09
8.93
11.03
10.49
9.84
10.16
9.59
58
22.14
Operating margin%
22.66
20.96
23.05
25.83
23.44
23.09
22.65
20.80
23.41
22.15
22.12
22.65
22.85
43
29.69
Net margin%
13.32
13.31
14.74
12.62
12.47
13.94
13.61
11.65
13.24
10.80
21.61
13.24
13.28
35
29.80
P/E ratio (avg)x
26.04
28.75
28.31
29.69
34.08
34.50
38.95
40.51
42.70
43.49
25.33
40.51
34.29
39
33.94
EV/EBITx
13.02
13.52
14.45
13.08
13.50
14.21
13.82
13.78
13.40
13.19
27.44
13.78
13.51
13
22.55
FCF yield (avg)%
24.23
24.62
21.93
20.29
22.10
23.01
24.58
22.40
21.69
23.24
26.64
23.01
22.70
66
3.41
FCF margin%
12.10
14.28
13.70
13.38
12.25
10.48
10.77
11.75
10.11
9.63
11.65
10.48
11.92
81
0.203
FCF / Net incomex
1.559
1.793
1.983
2.241
2.664
2.767
3.049
3.268
3.664
4.200
0.865
3.268
2.716
72
6.42
ROIC%
9.96
8.45
8.99
6.17
4.78
2.05
0.40
0.40
2.52
5.36
22.82
2.05
5.07
69
11.53
Return on equity%
20.72
23.18
25.92
23.64
22.51
22.76
23.61
22.00
24.94
26.82
10.78
23.61
23.40
91
11.93
Return on assets%
29.63
32.01
30.08
31.28
29.26
30.81
29.63
27.43
26.71
27.31
13.14
27.43
29.63
50
0.86
EPSNT$
0.48
0.48
0.44
0.40
0.41
0.37
0.33
0.30
0.30
0.33
0.95
(4.16%)
(3.64%)
—
12.10
EPS growth%
7.41
7.82
6.28
4.64
5.20
7.36
5.53
3.80
5.58
4.35
14.57
5.53
5.55
48
0.54
Bookvalue per shNT$
1.22
1.41
1.64
1.61
1.84
1.78
1.96
2.23
2.63
2.58
0.73
7.02%
9.59%
—
0.93
FCF per shareNT$
0.80
0.73
0.68
0.70
0.75
0.84
0.82
0.92
0.86
0.97
0.42
5.08%
3.42%
—
0.23
Dividend per shNT$
0.84
0.95
0.96
0.96
0.96
1.06
1.10
1.19
1.29
1.25
0.88
5.38%
3.94%
—
26.04
Div yield (avg)%
6.65
5.73
7.04
5.98
6.75
8.64
6.19
5.82
7.42
4.52
29.45
6.19
6.42
91
18.40
Payout ratio%
3.69
2.19
4.87
3.89
1.27
2.90
2.01
2.95
1.46
1.80
29.61
2.01
2.54
48
0.709
Shares (diluted)B
0.895
0.932
0.929
0.971
0.964
0.980
1.167
1.295
1.316
1.383
0.711
7.48%
4.26%
68
5.96
Buyback yield%
36.71
36.79
34.76
35.80
32.88
32.79
30.49
32.21
29.88
30.45
24.18
30.49
32.83
29
0.851
D/E ratiox
0.553
0.498
0.506
0.490
0.490
0.424
0.449
0.427
0.413
0.434
1.169
0.427
0.470
91
672.9
Enterprise valueNT$M
953.2
998.1
905.8
926.6
872.3
820.3
777.8
819.6
768.1
764.0
917.9
(2.62%)
(1.71%)
18
0.688
LT debtNT$B
0.829
0.893
0.868
0.939
0.865
0.908
0.888
0.924
0.845
0.934
1.166
1.54%
1.82%
84
Cost of revenue
3.98%
1.00×
Operating expenses
4.26%
1.03×
Goodwill & intangibles
16.64%
Cash and investments
16.05%