6.503
RevenueNT$B
6.334
6.652
7.054
7.325
7.841
8.337
8.773
9.395
10.07
10.63
6.817
6.27%
5.92%
33
23.43
Revenue growth%
20.73
21.14
22.97
23.75
26.25
27.75
27.72
30.67
32.83
32.70
7.86
30.67
26.99
41
10.61
Gross margin%
35.74
32.92
32.67
32.77
35.30
37.10
35.08
35.13
33.35
32.15
6.59
35.08
34.22
63
19.85
Operating margin%
34.39
36.82
34.70
34.22
33.88
36.44
36.44
37.59
36.47
38.01
15.35
36.47
36.44
28
16.81
Net margin%
8.66
10.61
12.08
11.70
14.25
13.08
15.14
18.12
16.17
19.09
28.24
16.17
13.66
73
17.09
P/E ratio (avg)x
25.99
25.69
24.46
26.05
26.42
28.37
27.51
25.44
28.44
29.00
23.58
28.37
26.24
16
33.68
EV/EBITx
30.79
30.78
30.56
28.88
28.09
26.89
30.23
33.01
31.59
34.06
8.089
31.59
30.67
33
10.29
FCF yield (avg)%
6.62
4.11
6.58
6.68
7.61
9.63
8.40
5.68
2.96
1.12
15.11
5.68
6.60
83
10.60
FCF margin%
5.50
7.33
9.18
10.14
11.10
8.93
6.31
7.58
8.68
11.39
20.35
8.68
8.80
91
1.637
FCF / Net incomex
2.341
2.244
2.571
2.734
2.792
3.258
3.198
3.685
4.052
4.808
1.151
3.685
2.995
38
8.59
ROIC%
28.41
31.06
33.54
31.37
34.36
32.62
34.39
32.37
32.82
34.54
29.99
32.82
32.72
70
3.32
Return on equity%
10.98
10.13
11.52
10.69
12.16
10.06
10.76
13.69
12.88
15.39
23.10
12.88
11.25
18
3.40
Return on assets%
34.78
36.08
34.78
34.45
33.02
32.66
32.29
33.98
34.43
37.39
5.59
33.98
34.44
82
4.19
EPSNT$
3.81
4.33
4.98
5.38
5.13
5.24
5.41
5.25
5.03
5.10
4.62
(0.12%)
2.42%
—
5.15
EPS growth%
20.28
18.92
19.48
18.89
19.50
18.94
17.38
18.17
17.25
18.06
7.36
18.06
18.90
26
7.90
Bookvalue per shNT$
2.67
2.65
2.91
3.16
3.31
3.37
3.51
3.90
4.33
4.89
10.96
8.09%
7.72%
—
3.85
FCF per shareNT$
1.41
1.42
1.39
1.34
1.23
1.08
1.08
1.17
1.27
1.14
7.57
(1.63%)
(2.84%)
—
1.87
Dividend per shNT$
2.90
2.64
2.95
2.68
2.86
3.00
3.43
3.59
3.47
3.70
2.17
5.29%
2.85%
—
21.14
Div yield (avg)%
22.53
24.12
24.66
22.76
25.68
25.75
26.14
24.95
24.56
23.57
16.23
24.95
24.61
22
29.78
Payout ratio%
9.42
12.29
12.98
14.18
15.10
17.89
19.36
21.22
22.80
20.61
2.25
20.61
16.50
68
0.622
Shares (diluted)B
0.944
1.003
1.169
1.354
1.499
1.631
1.765
2.018
2.172
2.342
0.628
9.33%
9.50%
46
22.94
Buyback yield%
30.72
31.04
30.84
31.98
33.03
35.76
36.83
37.57
37.57
38.09
15.34
37.57
34.39
57
0.522
D/E ratiox
1.132
1.147
1.233
1.346
1.302
1.186
1.082
1.048
1.172
1.179
1.720
1.172
1.176
36
8.004
Enterprise valueNT$B
7.930
7.949
7.209
6.788
6.976
6.371
5.768
5.748
5.047
4.494
12.37
(8.42%)
(4.98%)
9
4.765
LT debtNT$B
8.437
9.612
10.87
10.97
9.990
9.544
9.624
9.049
9.415
8.966
1.429
(2.14%)
(0.36%)
6
Cost of revenue
5.68%
0.98×
Operating expenses
6.48%
1.05×
Cash and investments
21.53%
Property and equipment
21.08%
Spread over hurdle
20.28%