0.601
RevenueNT$B
1.154
1.231
1.270
1.298
1.373
1.412
1.492
1.529
1.561
1.631
0.628
3.51%
4.15%
38
29.63
Revenue growth%
17.52
14.94
13.86
14.80
17.47
14.73
12.57
9.90
12.76
12.88
22.79
12.76
14.30
10
28.55
Gross margin%
1.89
1.78
0.40
0.40
0.40
0.40
1.26
3.34
3.44
2.31
26.66
2.31
1.52
10
15.83
Operating margin%
4.03
6.13
3.72
1.84
1.52
1.29
1.66
4.54
6.43
8.90
13.01
4.54
3.88
32
24.00
Net margin%
4.73
5.93
2.99
3.51
3.97
2.76
2.03
0.75
2.59
0.63
12.13
2.03
2.87
72
18.81
P/E ratio (avg)x
36.82
34.97
37.58
38.38
40.13
44.83
42.66
43.59
44.75
48.16
9.006
44.75
41.39
78
6.539
EV/EBITx
15.03
15.18
16.87
19.02
17.81
18.44
18.55
17.24
19.13
17.25
8.328
18.44
17.53
90
3.95
FCF yield (avg)%
27.53
28.42
25.98
26.32
23.67
26.16
28.37
29.38
30.05
31.94
13.60
29.38
27.95
32
5.03
FCF margin%
23.22
23.95
23.73
24.64
23.31
23.19
20.83
21.59
19.13
17.69
25.75
20.83
23.20
17
1.629
FCF / Net incomex
0.833
0.771
0.720
0.744
0.824
0.773
0.690
0.740
0.676
0.620
1.037
0.690
0.742
25
9.42
ROIC%
3.13
5.31
6.19
7.39
8.30
5.68
3.20
1.06
0.40
1.09
4.36
1.09
4.25
87
17.30
Return on equity%
20.82
23.21
25.11
23.61
26.02
23.31
26.00
23.43
23.03
23.02
5.14
23.31
23.37
51
2.27
Return on assets%
21.91
23.19
22.35
22.18
25.18
27.10
25.14
22.31
23.80
25.56
14.58
25.14
23.50
61
0.39
EPSNT$
0.64
0.67
0.69
0.69
0.78
0.76
0.75
0.72
0.79
0.82
0.42
0.99%
3.13%
—
25.41
EPS growth%
11.09
8.77
10.05
9.35
6.40
3.60
5.10
7.18
7.52
5.66
7.76
5.66
7.35
77
0.54
Bookvalue per shNT$
0.48
0.48
0.52
0.49
0.56
0.57
0.58
0.59
0.60
0.68
0.88
3.81%
4.18%
—
1.36
FCF per shareNT$
0.39
0.40
0.41
0.40
0.47
0.50
0.58
0.68
0.72
0.78
0.81
10.79%
7.08%
—
0.77
Dividend per shNT$
1.28
1.25
1.36
1.21
1.24
1.39
1.44
1.43
1.29
1.28
1.20
0.68%
(0.94%)
—
17.86
Div yield (avg)%
15.84
12.89
14.00
16.54
19.38
18.73
16.81
18.48
16.98
17.78
7.35
17.78
16.89
38
28.84
Payout ratio%
17.37
19.05
18.30
16.31
16.48
15.41
16.47
16.08
15.98
14.67
5.25
15.98
16.39
58
355.2
Shares (diluted)M
348.6
390.2
397.9
371.1
382.2
400.6
405.3
466.4
467.2
497.6
350.0
5.42%
2.82%
89
3.43
Buyback yield%
12.01
10.31
7.95
5.14
6.66
5.22
8.07
6.46
4.82
7.47
26.83
6.46
7.07
91
0.550
D/E ratiox
1.714
1.883
1.677
1.770
1.898
1.826
1.871
1.910
2.017
1.844
0.442
1.871
1.857
28
0.189
Enterprise valueNT$B
1.232
1.111
1.165
1.234
1.315
1.353
1.494
1.451
1.530
1.574
1.194
3.66%
3.20%
72
1.184
LT debtNT$B
1.354
1.353
1.473
1.528
1.698
1.728
1.984
2.168
2.054
2.151
0.853
4.84%
5.28%
38
Cost of revenue
3.97%
0.98×
Operating expenses
4.92%
1.08×
Property and equipment
16.77%