2.001
RevenueNT$B
2.525
2.655
2.701
2.829
2.960
3.021
3.075
3.149
3.268
3.332
2.177
2.39%
3.24%
54
7.82
Revenue growth%
14.71
12.82
12.18
12.22
10.17
10.04
13.04
14.87
14.79
14.74
27.57
14.74
12.93
55
22.23
Gross margin%
29.39
27.20
25.35
26.76
26.27
26.44
25.66
25.33
25.31
22.40
6.44
25.33
25.97
5
10.80
Operating margin%
29.64
27.25
29.27
31.33
31.78
33.16
30.94
28.53
26.16
23.43
6.89
28.53
29.46
16
6.90
Net margin%
9.37
8.46
10.29
13.04
15.51
15.26
12.58
12.57
12.37
12.71
12.81
12.58
12.57
93
13.85
P/E ratio (avg)x
12.58
13.18
12.25
11.45
12.29
11.86
11.17
11.23
11.82
10.85
10.51
11.23
11.84
55
17.05
EV/EBITx
63.69
75.46
87.56
106.1
109.0
121.6
145.8
144.0
159.4
188.1
13.32
145.8
115.3
89
25.77
FCF yield (avg)%
22.71
19.98
17.32
17.02
18.81
18.42
16.39
16.16
18.68
15.89
24.17
16.39
17.87
81
28.68
FCF margin%
34.92
37.66
40.63
38.50
39.94
39.15
39.02
41.69
40.41
38.33
14.03
39.15
39.09
77
1.099
FCF / Net incomex
0.394
0.427
0.488
0.582
0.636
0.742
0.839
0.952
1.030
1.040
0.344
0.952
0.689
13
14.34
ROIC%
6.24
7.39
8.57
6.68
8.13
9.73
9.51
10.29
12.72
10.53
15.86
10.29
9.04
80
9.42
Return on equity%
30.20
29.41
28.49
28.60
29.22
26.32
27.19
27.01
25.69
25.34
18.90
26.32
27.84
65
22.62
Return on assets%
7.01
7.49
7.80
5.42
8.18
8.93
11.31
8.73
9.81
11.95
27.42
9.81
8.45
95
3.81
EPSNT$
12.11
11.29
10.21
10.10
10.29
9.68
8.46
8.89
9.62
10.50
3.94
0.41%
(2.11%)
—
10.92
EPS growth%
25.98
26.17
26.98
27.09
29.78
32.06
30.90
30.84
32.68
35.53
17.56
32.06
30.31
48
2.91
Bookvalue per shNT$
2.97
2.92
3.07
3.16
2.96
2.84
3.13
3.46
3.91
3.55
9.67
3.72%
1.34%
—
14.99
FCF per shareNT$
17.82
19.24
22.68
25.87
30.44
35.38
37.00
43.06
48.30
53.20
13.06
11.81%
13.18%
—
2.78
Dividend per shNT$
4.28
5.13
6.09
7.07
7.34
7.54
9.05
9.53
10.96
11.31
2.48
9.03%
10.65%
—
8.42
Div yield (avg)%
23.39
25.91
25.47
25.58
25.70
24.35
26.93
24.90
27.17
25.36
11.07
25.36
25.52
58
17.65
Payout ratio%
17.29
19.20
17.92
17.07
16.19
18.83
17.24
20.06
18.05
20.92
12.59
18.83
17.99
77
253.9
Shares (diluted)M
338.4
363.9
407.3
383.8
414.0
480.8
519.5
548.0
627.1
617.7
258.5
8.33%
7.72%
44
5.94
Buyback yield%
2.91
2.61
3.36
1.99
0.40
2.82
3.11
1.10
1.91
0.75
6.82
1.91
2.30
21
1.793
D/E ratiox
1.688
1.645
1.483
1.515
1.633
1.691
1.597
1.630
1.733
1.664
1.075
1.664
1.639
23
2.057
Enterprise valueNT$B
3.554
3.853
3.700
3.640
4.317
4.618
4.695
5.066
5.138
6.124
1.450
7.24%
5.73%
28
2.714
LT debtNT$B
1.886
2.229
2.143
2.466
2.488
2.483
2.844
2.832
3.176
3.437
2.691
6.68%
6.71%
80
Cost of revenue
3.24%
1.00×
Operating expenses
3.38%
1.01×
Goodwill & intangibles
18.83%
Property and equipment
18.36%