5.864
RevenueNT$B
3.646
4.003
4.252
4.653
5.081
5.507
6.106
6.588
7.089
7.759
6.443
8.83%
8.51%
93
14.81
Revenue growth%
16.99
18.98
21.67
21.89
22.31
20.28
21.22
21.40
23.22
24.80
6.01
21.40
21.53
86
6.65
Gross margin%
3.40
3.42
6.11
5.99
3.66
2.67
0.50
0.40
0.40
2.16
23.46
0.50
3.03
66
13.86
Operating margin%
14.23
15.06
13.95
16.65
18.65
21.19
22.60
22.12
21.48
24.39
11.55
22.12
19.92
67
15.63
Net margin%
12.70
14.51
16.86
16.63
18.94
17.40
16.08
16.64
15.59
14.11
5.08
16.08
16.36
52
33.30
P/E ratio (avg)x
10.60
9.629
8.433
7.329
7.246
7.051
6.170
6.367
5.709
5.723
23.56
6.170
7.148
22
21.20
EV/EBITx
28.40
30.07
34.13
34.47
33.84
31.73
28.61
32.13
34.09
37.16
25.84
32.13
32.98
7
29.50
FCF yield (avg)%
25.55
27.67
28.86
27.24
27.78
29.58
29.34
31.85
29.75
30.94
4.84
29.75
29.10
89
27.92
FCF margin%
1.82
1.50
4.12
3.59
2.84
3.28
6.20
7.22
4.79
7.44
11.14
6.20
3.86
85
1.173
FCF / Net incomex
1.302
1.364
1.479
1.575
1.768
1.655
1.637
1.650
1.751
1.888
0.634
1.655
1.643
7
6.56
ROIC%
1.82
3.78
6.31
8.10
10.10
9.04
9.60
10.38
9.13
10.35
29.56
9.60
9.09
76
23.98
Return on equity%
15.58
14.25
12.53
14.07
12.62
10.48
11.42
13.65
15.98
17.85
15.92
13.65
13.86
95
23.29
Return on assets%
13.22
11.68
10.05
7.42
4.42
1.57
2.22
4.33
2.08
3.26
2.81
2.22
4.38
23
6.90
EPSNT$
7.46
8.34
9.16
8.25
8.15
8.90
9.03
9.18
8.40
9.42
7.13
2.94%
1.15%
—
18.38
EPS growth%
17.83
15.91
18.77
17.35
16.57
15.20
17.59
20.38
21.08
18.75
26.38
18.75
17.71
23
6.53
Bookvalue per shNT$
2.51
2.54
2.62
2.89
2.87
2.96
3.05
3.44
3.48
3.38
9.75
3.36%
2.91%
—
8.06
FCF per shareNT$
4.62
4.31
4.01
4.04
4.06
4.37
4.80
4.46
4.33
4.21
7.02
0.73%
(0.66%)
—
9.16
Dividend per shNT$
8.41
8.27
8.87
8.99
9.48
10.60
10.79
12.43
13.62
15.47
2.14
10.29%
6.30%
—
28.98
Div yield (avg)%
22.63
23.91
24.47
22.09
19.92
19.02
21.12
21.13
21.37
20.11
22.39
21.12
21.25
12
16.33
Payout ratio%
17.35
14.69
12.48
14.07
15.63
17.65
17.72
18.95
19.64
22.01
9.33
18.95
17.50
90
371.5
Shares (diluted)M
456.4
481.7
501.5
498.5
540.2
540.4
581.7
619.4
643.4
654.4
360.8
3.91%
3.81%
74
13.95
Buyback yield%
0.75
3.52
5.26
6.52
4.81
3.20
3.39
5.18
7.01
7.70
16.46
5.18
4.99
42
0.706
D/E ratiox
0.968
0.943
0.980
0.984
1.075
1.185
1.178
1.094
1.272
1.254
0.847
1.185
1.084
88
2.811
Enterprise valueNT$B
6.445
7.069
7.816
8.472
8.947
9.492
10.97
12.36
12.85
12.42
5.241
6.78%
7.58%
36
5.811
LT debtNT$B
4.682
4.873
4.773
4.745
5.015
5.501
5.373
4.887
5.158
5.391
1.917
1.46%
0.28%
11
Cost of revenue
8.70%
1.02×
Operating expenses
7.78%
0.93×
Cash and investments
17.93%
Property and equipment
16.02%