3.752
RevenueNT$B
4.426
4.580
4.704
4.799
4.912
4.938
4.937
5.086
5.055
5.061
3.909
0.60%
1.43%
70
15.98
Revenue growth%
3.99
6.76
4.92
4.70
5.60
7.74
5.24
4.87
3.56
4.89
6.69
4.89
4.90
11
26.52
Gross margin%
12.11
9.21
8.68
6.78
4.47
2.33
1.99
2.40
0.40
0.40
26.21
1.99
3.43
90
15.30
Operating margin%
14.10
15.36
12.65
14.60
16.40
16.40
13.73
15.03
13.76
13.83
23.88
13.83
14.35
60
23.19
Net margin%
23.21
24.99
25.63
24.49
26.02
26.10
26.09
25.28
26.15
28.85
22.65
26.10
25.82
15
17.80
P/E ratio (avg)x
37.67
38.53
41.79
47.48
47.51
49.64
51.39
59.81
58.13
65.54
12.74
58.13
48.57
43
20.73
EV/EBITx
35.12
36.31
35.31
39.15
44.85
53.50
58.47
69.17
79.22
90.67
30.30
69.17
49.17
82
8.84
FCF yield (avg)%
25.44
28.34
28.46
27.25
27.43
26.43
24.60
25.44
28.12
29.06
26.02
26.43
27.34
76
29.88
FCF margin%
29.22
29.72
29.98
29.31
27.27
28.29
26.68
25.95
25.55
26.85
26.88
26.68
27.78
86
1.273
FCF / Net incomex
1.869
1.808
1.994
1.766
1.820
1.982
1.896
1.723
1.755
1.802
1.653
1.802
1.814
50
22.74
ROIC%
18.86
21.71
23.00
22.65
22.66
24.30
24.45
25.36
24.32
24.06
4.69
24.32
23.53
75
19.88
Return on equity%
15.16
14.88
11.95
11.44
11.56
14.45
12.64
12.51
14.74
12.04
8.20
12.64
12.57
71
9.72
Return on assets%
26.42
28.15
27.48
25.75
23.35
25.66
28.53
25.67
23.48
21.82
14.66
25.66
25.71
59
1.09
EPSNT$
1.66
1.78
1.89
1.79
1.79
1.86
1.98
2.10
2.35
2.56
1.13
7.48%
4.13%
—
20.09
EPS growth%
13.81
15.67
15.74
17.17
19.39
16.62
14.77
17.60
17.78
15.16
13.13
16.62
16.18
59
4.17
Bookvalue per shNT$
5.60
5.98
6.41
6.39
6.74
7.72
8.70
9.13
9.25
10.61
3.92
9.49%
7.93%
—
2.22
FCF per shareNT$
1.85
1.96
2.39
2.61
2.79
2.82
3.42
3.65
3.72
4.45
2.07
9.81%
10.85%
—
1.46
Dividend per shNT$
0.63
0.63
0.67
0.65
0.60
0.56
0.57
0.62
0.57
0.51
3.51
(3.34%)
(2.07%)
—
24.55
Div yield (avg)%
3.49
4.17
4.90
3.54
4.98
3.37
1.22
3.09
5.30
3.65
6.88
3.37
3.59
61
28.13
Payout ratio%
10.79
8.89
11.62
10.69
9.10
9.77
7.47
9.28
10.53
8.77
19.55
9.28
9.53
61
0.595
Shares (diluted)B
0.555
0.630
0.735
0.792
0.935
1.036
1.017
1.175
1.173
1.378
0.595
8.06%
8.93%
53
2.82
Buyback yield%
20.60
23.48
24.72
24.67
22.02
24.85
22.11
22.87
25.61
23.99
14.17
23.99
23.74
88
0.643
D/E ratiox
0.107
0.103
0.104
0.103
0.097
0.098
0.102
0.099
0.096
0.103
0.869
0.099
0.102
36
4.836
Enterprise valueNT$B
2.721
3.080
2.886
3.215
3.173
3.596
3.739
3.541
3.468
3.843
2.325
3.91%
3.74%
55
0.699
LT debtNT$B
7.111
7.487
7.253
7.975
9.070
9.497
11.36
12.49
12.34
14.64
1.302
10.05%
8.90%
72
Cost of revenue
1.27%
0.98×
Operating expenses
1.46%
1.00×
Property and equipment
15.87%