1.136
RevenueNT$B
2.896
2.869
2.857
2.882
2.956
2.960
2.925
2.993
3.045
3.135
1.187
1.19%
0.91%
7
10.97
Revenue growth%
28.38
31.28
33.43
33.88
33.20
33.58
30.72
33.42
31.53
34.33
17.29
33.42
33.31
48
10.62
Gross margin%
6.93
9.58
11.72
11.82
11.22
10.65
11.80
12.58
10.14
12.32
25.95
11.80
11.47
15
19.66
Operating margin%
22.55
21.34
22.69
23.98
23.09
21.62
21.27
18.99
17.67
16.90
9.02
18.99
21.48
18
10.04
Net margin%
16.05
13.32
12.59
14.76
15.77
17.56
17.94
15.43
12.72
12.85
16.71
15.43
15.10
11
13.86
P/E ratio (avg)x
29.94
26.62
25.00
22.66
20.18
18.17
16.69
17.58
17.22
17.02
14.92
17.22
19.18
17
33.41
EV/EBITx
31.17
32.16
34.90
33.34
35.56
41.75
49.14
57.91
65.82
74.84
37.35
57.91
38.66
71
28.21
FCF yield (avg)%
23.91
26.01
25.44
24.07
25.65
25.33
25.78
28.34
28.89
30.46
4.30
28.34
25.71
17
8.80
FCF margin%
19.68
21.53
22.50
22.22
23.29
22.50
22.40
20.72
21.39
22.37
23.79
22.37
22.29
37
0.108
FCF / Net incomex
0.144
0.129
0.116
0.124
0.129
0.134
0.127
0.134
0.143
0.143
1.109
0.134
0.132
72
19.69
ROIC%
3.69
2.49
1.00
3.10
0.90
2.73
3.03
1.63
2.20
2.02
12.12
2.20
2.35
40
9.71
Return on equity%
3.68
1.64
3.35
3.41
2.46
3.47
2.19
3.49
5.39
3.74
17.43
3.49
3.44
45
9.23
Return on assets%
8.18
7.72
5.72
3.27
2.10
5.09
3.70
0.89
2.42
0.86
16.34
2.42
3.48
25
1.45
EPSNT$
2.36
2.20
2.24
1.99
2.12
1.99
1.74
1.88
1.72
1.64
1.57
(5.08%)
(3.85%)
—
9.91
EPS growth%
20.58
19.29
19.63
18.04
17.81
20.57
18.03
17.83
17.41
17.87
20.72
17.87
18.04
80
0.60
Bookvalue per shNT$
1.55
1.51
1.68
1.88
1.91
1.81
1.99
2.24
2.48
2.42
2.87
4.84%
3.66%
—
2.44
FCF per shareNT$
1.99
2.09
2.29
2.31
2.47
2.70
2.61
2.47
2.27
2.39
0.75
(0.59%)
1.96%
—
1.18
Dividend per shNT$
0.91
1.02
0.96
1.10
1.16
1.09
1.01
1.05
0.99
1.11
1.70
(0.90%)
1.45%
—
24.86
Div yield (avg)%
24.58
24.48
27.18
29.90
30.29
30.95
33.70
32.35
35.31
34.03
2.12
33.70
30.62
56
16.47
Payout ratio%
10.85
10.39
7.91
7.61
5.51
5.95
7.46
7.37
4.84
2.68
3.18
5.95
7.42
89
360.8
Shares (diluted)M
526.2
596.9
637.8
607.7
607.0
703.9
744.1
832.3
889.5
933.5
355.3
8.99%
7.10%
43
28.55
Buyback yield%
1.34
0.40
0.40
0.40
1.53
4.23
3.58
3.48
6.03
4.89
13.09
4.23
2.50
28
1.080
D/E ratiox
1.044
1.245
1.306
1.328
1.424
1.704
1.911
2.276
2.641
2.915
1.295
2.276
1.564
45
2.887
Enterprise valueNT$B
0.264
0.244
0.256
0.246
0.252
0.257
0.258
0.277
0.264
0.246
1.485
(0.55%)
—
31
2.225
LT debtNT$B
3.081
3.014
3.007
2.817
3.090
3.394
3.177
3.451
3.413
3.779
0.262
4.11%
2.43%
7
Cost of revenue
0.96%
1.00×
Operating expenses
0.44%
0.95×
Property and equipment
19.05%