0.268
RevenueNT$B
2.151
2.189
2.188
2.233
2.280
2.273
2.227
2.201
2.261
2.311
0.299
0.27%
0.73%
58
26.79
Revenue growth%
12.94
10.72
12.06
13.65
14.97
17.19
18.61
18.13
18.20
16.35
11.07
18.13
15.66
62
25.81
Gross margin%
9.12
7.57
8.92
11.23
8.35
6.87
5.77
7.57
5.34
4.47
19.15
5.77
7.57
9
8.67
Operating margin%
27.90
30.31
28.16
28.67
28.66
27.58
30.55
29.39
26.85
29.37
13.83
29.37
28.67
37
5.49
Net margin%
12.40
10.83
10.81
11.30
10.84
9.10
8.68
6.60
4.34
1.43
24.11
6.60
9.95
54
36.61
P/E ratio (avg)x
8.149
9.122
9.455
8.945
8.289
9.137
9.832
9.529
10.68
11.46
15.25
9.832
9.296
54
6.008
EV/EBITx
48.31
47.91
56.65
57.24
63.57
75.73
73.85
73.96
72.34
83.07
10.40
73.96
67.95
72
15.87
FCF yield (avg)%
0.40
1.26
0.40
0.93
0.40
1.73
4.13
4.25
2.31
1.78
4.79
2.31
1.49
40
15.94
FCF margin%
20.68
18.18
16.71
15.81
13.40
12.20
9.42
7.66
7.52
4.62
6.23
7.66
12.80
76
1.071
FCF / Net incomex
0.555
0.604
0.563
0.527
0.558
0.547
0.566
0.587
0.534
0.576
1.452
0.566
0.561
83
2.76
ROIC%
25.72
23.20
21.57
24.45
22.21
22.08
24.67
22.17
20.19
19.48
24.04
22.08
22.19
39
6.00
Return on equity%
28.88
27.28
26.03
24.99
24.45
26.59
24.15
24.44
22.08
23.15
21.44
24.15
24.72
73
27.66
Return on assets%
20.64
18.44
20.81
19.86
17.69
17.37
17.07
17.42
17.73
19.10
28.73
17.42
18.08
27
2.14
EPSNT$
4.00
3.64
3.26
3.43
3.68
3.21
3.03
2.75
2.95
3.06
2.25
(3.61%)
(3.05%)
—
20.85
EPS growth%
11.13
12.67
15.09
14.65
15.61
16.59
14.10
12.44
10.92
8.89
27.58
12.44
13.38
28
0.82
Bookvalue per shNT$
3.43
3.82
4.17
4.19
4.69
4.88
5.19
6.01
6.99
7.77
1.47
10.62%
8.37%
—
3.48
FCF per shareNT$
1.41
1.53
1.75
1.98
2.09
2.35
2.25
2.49
2.83
2.84
4.55
6.32%
8.62%
—
3.31
Dividend per shNT$
3.92
3.95
4.03
4.42
4.40
4.11
4.11
4.10
4.49
3.95
2.23
(2.15%)
0.19%
—
4.84
Div yield (avg)%
7.45
7.17
7.10
5.22
4.51
4.58
3.56
1.43
1.24
2.70
20.47
2.70
4.54
91
10.18
Payout ratio%
18.74
20.54
18.40
21.23
23.01
22.17
24.65
25.37
25.58
28.51
29.05
25.37
22.59
33
254.1
Shares (diluted)M
423.4
499.9
525.4
607.2
601.4
674.2
812.0
809.1
839.3
971.9
257.4
10.07%
9.43%
66
14.08
Buyback yield%
18.80
20.73
19.77
22.17
22.31
20.81
18.78
19.29
16.38
18.09
20.94
18.78
19.53
83
0.626
D/E ratiox
2.390
2.682
3.011
3.414
3.436
3.576
3.979
4.290
4.601
5.059
0.614
4.290
3.506
95
0.852
Enterprise valueNT$B
1.386
1.302
1.461
1.522
1.672
1.588
1.642
1.660
1.822
1.742
0.274
0.82%
2.87%
33
0.878
LT debtNT$B
2.572
2.899
2.705
2.682
2.632
2.500
2.536
2.633
2.859
2.824
1.807
1.42%
1.63%
49
Cost of revenue
0.73%
1.00×
Operating expenses
(0.45%)
0.89×
Property and equipment
18.99%