0.783
RevenueNT$B
2.334
2.385
2.424
2.503
2.574
2.579
2.573
2.579
2.585
2.598
0.863
0.18%
1.24%
29
16.16
Revenue growth%
18.60
16.62
14.87
14.72
14.22
12.04
14.97
14.40
12.58
14.07
17.76
14.07
14.56
63
16.22
Gross margin%
11.65
11.65
12.90
13.94
13.52
10.89
10.25
10.56
12.25
14.38
10.21
10.89
11.95
6
2.20
Operating margin%
1.37
1.74
1.28
1.07
2.00
0.77
0.40
0.40
1.56
4.38
9.40
0.77
1.32
73
2.32
Net margin%
2.29
4.12
4.81
5.80
8.16
7.44
7.86
7.98
6.20
4.33
13.25
7.44
6.00
83
16.66
P/E ratio (avg)x
19.85
20.82
23.63
26.17
26.38
27.90
29.98
28.32
30.09
32.50
23.03
29.98
27.14
38
14.04
EV/EBITx
31.52
32.78
35.36
33.90
35.07
34.86
36.65
37.69
40.31
41.76
28.76
37.69
35.22
16
27.45
FCF yield (avg)%
29.15
29.37
30.22
33.12
30.53
30.96
31.52
32.25
33.68
36.22
4.12
32.25
31.24
47
9.52
FCF margin%
8.02
10.46
9.88
7.46
5.90
2.94
4.30
1.77
1.13
0.40
20.10
1.77
5.10
34
1.162
FCF / Net incomex
0.891
0.962
0.842
0.914
0.806
0.797
0.857
0.862
0.859
0.849
0.107
0.857
0.858
22
3.39
ROIC%
23.15
25.48
23.61
24.30
23.70
22.23
21.31
21.17
21.02
21.67
8.19
21.31
22.69
81
14.31
Return on equity%
12.80
12.17
12.26
10.76
9.37
8.56
10.19
10.78
8.20
9.94
7.60
9.94
10.48
44
14.91
Return on assets%
15.68
14.68
16.00
14.59
15.05
17.65
15.60
18.08
20.09
22.93
21.93
18.08
15.84
52
7.92
EPSNT$
5.73
5.90
6.09
5.91
5.57
5.95
5.51
5.27
4.87
4.62
8.35
(3.69%)
(1.38%)
—
28.18
EPS growth%
14.89
14.36
15.45
15.15
14.44
16.49
13.90
13.32
14.86
16.32
3.50
14.86
14.88
36
1.98
Bookvalue per shNT$
5.83
5.86
6.76
7.94
8.03
8.61
8.87
8.78
9.16
10.72
2.14
5.94%
6.96%
—
2.83
FCF per shareNT$
2.89
2.73
2.51
2.58
2.51
2.81
2.55
2.91
3.27
3.59
4.24
7.47%
3.42%
—
2.23
Dividend per shNT$
2.92
3.17
3.46
3.85
3.38
3.29
2.95
2.61
2.75
2.72
5.02
(4.25%)
(1.71%)
—
4.41
Div yield (avg)%
27.76
26.20
24.56
24.93
23.39
24.99
23.57
22.85
22.88
24.95
4.81
23.57
24.75
59
14.03
Payout ratio%
17.04
15.85
18.44
20.58
22.48
21.83
22.53
23.45
25.53
22.72
2.50
22.72
22.15
53
179.5
Shares (diluted)M
249.5
223.2
201.7
188.2
200.7
198.4
177.6
177.8
157.3
144.1
174.3
(6.41%)
(4.35%)
86
21.64
Buyback yield%
17.77
15.84
16.72
14.88
16.90
18.40
15.53
12.74
14.47
15.25
5.11
15.25
15.69
22
1.262
D/E ratiox
1.311
1.195
1.280
1.277
1.403
1.431
1.535
1.390
1.514
1.411
1.036
1.431
1.396
72
0.616
Enterprise valueNT$B
1.170
1.077
0.991
1.119
1.068
1.007
0.910
1.029
1.091
1.107
1.031
0.72%
(1.07%)
33
2.149
LT debtNT$B
0.566
0.642
0.625
0.698
0.831
0.866
0.969
0.974
0.974
1.063
1.429
5.06%
8.39%
73
Cost of revenue
1.04%
0.98×
Operating expenses
1.62%
1.04×
Goodwill & intangibles
17.73%
Property and equipment
16.12%