1.505
RevenueNT$B
1.113
1.192
1.283
1.381
1.506
1.649
1.820
1.966
2.104
2.269
1.546
8.54%
8.13%
13
4.48
Revenue growth%
7.39
7.83
9.18
11.17
9.07
9.23
12.20
11.00
9.09
7.23
3.64
9.23
9.14
89
29.56
Gross margin%
10.16
12.95
10.14
9.64
10.16
12.40
11.40
12.57
13.45
14.29
9.83
12.57
11.90
87
18.47
Operating margin%
9.06
9.34
8.47
9.17
6.24
5.66
6.63
6.03
3.50
1.88
6.71
5.66
6.44
95
4.43
Net margin%
23.04
25.35
26.68
28.11
28.87
31.17
28.27
27.55
26.93
25.34
20.73
27.55
27.24
68
9.701
P/E ratio (avg)x
33.20
37.46
43.90
43.37
48.84
47.06
52.89
50.41
58.66
60.67
22.47
52.89
47.95
10
15.89
EV/EBITx
46.50
48.34
57.92
56.63
66.02
63.75
62.47
73.19
82.46
80.52
19.32
73.19
63.11
32
8.56
FCF yield (avg)%
22.67
20.04
19.79
17.73
19.91
17.14
17.98
16.23
17.02
18.52
6.57
17.14
18.25
84
20.74
FCF margin%
18.12
17.23
18.93
16.03
18.86
20.78
18.41
17.97
20.23
20.78
7.08
20.23
18.64
61
1.143
FCF / Net incomex
0.253
0.244
0.270
0.282
0.303
0.287
0.301
0.316
0.341
0.349
0.942
0.316
0.294
37
23.24
ROIC%
6.18
5.78
2.98
5.53
4.11
4.69
5.55
3.17
4.84
5.26
10.28
4.84
5.05
45
3.25
Return on equity%
6.63
5.60
4.93
3.71
5.39
7.76
7.04
8.94
10.29
7.68
10.23
7.76
6.84
33
16.07
Return on assets%
9.27
11.46
8.89
6.65
6.26
8.87
9.29
11.55
12.11
9.90
23.07
9.90
9.28
48
33.98
EPSNT$
37.34
35.94
34.48
32.40
32.12
34.98
37.27
37.78
38.97
36.83
37.02
2.78%
0.13%
—
11.23
EPS growth%
25.14
23.70
21.75
22.36
23.31
23.24
21.80
24.28
23.42
26.24
20.25
23.42
23.37
89
36.42
Bookvalue per shNT$
14.34
16.67
19.62
23.47
24.73
25.25
26.43
30.60
36.52
43.61
5.79
12.02%
12.36%
—
10.86
FCF per shareNT$
28.62
32.55
31.63
33.67
35.41
35.35
40.77
46.67
46.01
43.00
24.81
3.96%
3.94%
—
41.58
Dividend per shNT$
22.99
22.16
25.50
26.60
29.15
28.74
28.23
30.56
30.54
29.97
7.43
0.55%
1.95%
—
4.63
Div yield (avg)%
26.87
28.09
29.67
31.87
29.17
29.86
28.14
25.54
26.39
28.20
24.22
28.14
28.17
69
5.19
Payout ratio%
38.07
35.60
32.64
31.86
31.25
32.75
34.68
32.52
33.75
32.94
22.55
32.94
32.84
39
70.23
Shares (diluted)M
92.67
81.55
80.68
87.57
88.64
79.92
82.68
85.38
75.43
67.60
71.09
(5.28%)
(2.40%)
7
2.89
Buyback yield%
16.75
14.98
13.89
13.89
14.02
14.00
12.84
15.08
17.35
20.05
18.00
15.08
14.50
76
1.684
D/E ratiox
0.992
0.891
0.826
0.809
0.773
0.750
0.819
0.860
0.798
0.703
1.152
0.798
0.814
39
0.825
Enterprise valueNT$B
1.904
2.148
2.301
2.513
2.573
2.795
2.593
2.638
2.976
3.019
0.227
3.25%
5.49%
15
1.097
LT debtNT$B
1.457
1.607
1.443
1.575
1.584
1.431
1.442
1.521
1.390
1.381
1.170
(2.71%)
(1.34%)
89
Cost of revenue
8.13%
1.00×
Operating expenses
8.34%
1.02×