0.832
RevenueNT$B
0.729
0.793
0.854
0.921
0.981
1.067
1.162
1.240
1.307
1.418
0.883
7.64%
7.61%
32
16.10
Revenue growth%
11.22
13.81
15.92
13.86
15.10
14.61
11.88
10.62
9.60
9.26
21.86
10.62
12.85
59
20.16
Gross margin%
12.85
14.37
14.15
12.16
11.04
9.47
10.04
13.04
11.86
10.66
16.96
10.66
12.01
45
12.02
Operating margin%
17.80
16.11
14.25
15.97
15.55
14.15
12.08
12.43
12.12
9.99
10.92
12.12
14.20
92
17.55
Net margin%
25.56
24.60
24.45
25.88
27.74
25.20
23.30
20.49
20.30
20.96
7.01
20.96
24.52
58
29.17
P/E ratio (avg)x
9.650
9.322
10.38
12.24
12.25
12.80
13.19
13.06
14.42
15.58
27.99
13.19
12.52
88
7.060
EV/EBITx
33.18
36.69
34.48
32.57
32.44
28.76
31.54
30.63
31.27
27.84
25.08
30.63
31.99
91
5.92
FCF yield (avg)%
9.38
8.80
9.43
7.04
9.22
9.83
12.20
10.49
12.85
13.10
19.76
12.20
9.63
73
21.96
FCF margin%
32.64
32.79
32.04
30.88
33.40
35.23
36.51
33.51
35.50
37.59
18.03
35.50
33.46
87
0.241
FCF / Net incomex
0.757
0.775
0.816
0.792
0.788
0.814
0.721
0.676
0.745
0.779
1.752
0.745
0.777
39
28.99
ROIC%
9.77
10.07
7.14
6.36
4.96
4.77
5.38
6.87
4.97
4.25
9.26
4.97
5.87
20
7.42
Return on equity%
9.70
11.85
11.79
12.30
14.54
17.25
17.75
15.84
16.68
18.32
27.32
17.25
15.19
85
22.09
Return on assets%
23.84
22.13
21.50
23.67
26.42
24.16
25.06
26.54
26.85
24.90
16.53
25.06
24.53
57
1.64
EPSNT$
1.70
1.86
1.95
2.18
2.38
2.44
2.90
2.87
3.06
3.47
1.77
7.89%
9.05%
—
15.97
EPS growth%
20.59
18.26
18.14
20.30
21.88
20.93
20.73
22.08
22.33
20.87
27.97
20.93
20.80
78
0.55
Bookvalue per shNT$
2.05
2.12
2.32
2.62
2.52
2.76
2.69
2.71
2.83
2.79
1.21
2.05%
4.86%
—
1.98
FCF per shareNT$
1.67
1.73
1.86
2.10
2.13
2.43
2.72
2.93
2.84
2.95
1.30
6.71%
5.87%
—
1.46
Dividend per shNT$
2.26
2.16
2.30
2.59
2.59
2.58
2.61
2.96
2.99
3.51
0.61
6.22%
6.19%
—
28.65
Div yield (avg)%
18.96
20.05
17.32
17.11
16.98
15.29
14.19
13.46
15.61
18.57
14.76
15.29
17.05
50
19.92
Payout ratio%
33.18
31.06
33.93
36.66
39.22
39.94
41.04
38.55
36.18
33.79
11.55
38.55
36.42
56
0.501
Shares (diluted)B
0.839
0.951
1.142
1.300
1.474
1.654
1.969
2.268
2.700
3.014
0.503
15.38%
13.64%
57
25.67
Buyback yield%
10.53
11.56
12.85
15.82
18.39
16.18
17.69
20.64
23.49
23.23
28.88
20.64
16.94
38
1.403
D/E ratiox
1.892
1.866
1.969
1.936
1.869
1.773
1.749
1.981
2.208
2.369
1.789
1.981
1.914
93
0.961
Enterprise valueNT$B
0.512
0.545
0.580
0.602
0.659
0.704
0.692
0.702
0.816
0.918
1.081
6.84%
7.52%
37
0.897
LT debtNT$B
1.177
1.151
1.215
1.345
1.453
1.655
1.816
1.939
2.289
2.272
0.448
9.35%
7.62%
74
Cost of revenue
7.69%
1.01×
Operating expenses
6.91%
0.94×
Property and equipment
17.19%