0.809
RevenueNT$B
4.923
5.152
5.237
5.336
5.395
5.652
5.685
5.834
6.018
6.211
0.832
2.86%
2.51%
14
14.34
Revenue growth%
12.29
12.77
11.20
11.70
10.89
9.51
11.72
13.62
16.46
14.64
4.77
13.62
12.01
87
11.78
Gross margin%
21.54
24.34
24.52
25.66
27.20
24.48
25.31
25.65
26.88
25.27
8.89
25.31
25.29
10
11.56
Operating margin%
32.34
32.80
33.96
31.40
32.99
35.98
36.87
36.11
35.20
37.55
3.20
36.11
34.58
37
26.05
Net margin%
11.03
9.73
8.98
11.45
12.20
9.99
10.35
8.27
7.21
7.54
25.75
8.27
9.86
47
28.77
P/E ratio (avg)x
32.71
30.48
33.63
35.35
32.31
34.80
35.51
32.03
31.20
30.22
14.31
32.03
32.51
87
33.76
EV/EBITx
14.45
12.50
10.94
9.561
8.674
7.815
8.312
7.705
7.624
7.059
31.37
7.705
8.493
12
13.58
FCF yield (avg)%
9.51
12.46
11.90
11.08
11.81
10.15
11.29
10.47
12.67
15.08
8.28
11.29
11.55
32
5.90
FCF margin%
19.86
22.10
21.98
23.39
26.15
28.54
27.93
29.63
30.23
32.62
9.22
29.63
27.04
79
0.166
FCF / Net incomex
0.327
0.346
0.360
0.407
0.481
0.482
0.571
0.559
0.563
0.595
1.679
0.563
0.482
68
7.77
ROIC%
3.01
5.53
2.86
5.74
7.94
7.94
6.09
3.39
1.89
0.71
17.22
3.39
4.46
54
12.57
Return on equity%
30.10
27.84
25.76
28.53
31.01
29.18
31.71
30.90
31.88
33.74
25.84
31.71
30.50
28
15.42
Return on assets%
19.15
20.95
18.29
18.19
19.17
18.61
18.84
19.70
19.81
20.06
29.88
19.70
19.16
15
12.67
EPSNT$
22.18
24.12
27.99
28.00
30.41
32.56
35.91
41.53
46.94
47.21
13.30
9.20%
8.55%
—
24.00
EPS growth%
29.61
27.41
29.18
26.93
24.65
24.71
25.95
27.23
24.39
22.99
29.43
24.71
26.44
9
22.65
Bookvalue per shNT$
6.23
6.20
5.95
6.05
6.89
7.81
9.14
10.75
12.43
13.94
10.00
15.14%
8.80%
—
17.59
FCF per shareNT$
24.17
26.37
26.06
26.46
29.54
32.07
32.09
36.13
37.57
44.39
9.37
8.48%
7.06%
—
22.99
Dividend per shNT$
25.20
24.62
23.94
24.30
27.13
25.11
24.86
25.94
29.00
32.16
8.09
3.46%
3.33%
—
18.29
Div yield (avg)%
29.19
31.52
32.68
35.56
33.95
33.94
33.64
33.89
36.58
35.09
26.04
33.94
33.92
42
23.11
Payout ratio%
12.16
11.29
11.17
13.39
16.26
15.72
17.23
17.50
17.71
15.49
5.12
17.23
15.60
52
77.46
Shares (diluted)M
79.91
80.10
78.48
86.73
78.55
72.66
68.36
70.45
64.85
64.96
78.02
(3.73%)
(2.87%)
68
28.80
Buyback yield%
20.65
20.81
20.62
21.77
22.13
24.41
22.65
20.11
20.03
19.56
3.72
20.11
20.73
32
0.887
D/E ratiox
1.224
1.242
1.162
1.259
1.176
1.207
1.334
1.415
1.574
1.580
1.789
1.415
1.251
71
5.123
Enterprise valueNT$B
2.530
2.459
2.163
1.952
2.036
1.986
1.967
2.035
2.036
1.958
1.145
(0.78%)
(1.71%)
40
5.164
LT debtNT$B
3.953
4.051
4.279
4.814
4.567
4.489
4.926
4.887
5.318
4.731
1.807
0.71%
2.75%
79
Cost of revenue
2.25%
0.97×
Operating expenses
3.00%
1.05×
Property and equipment
17.16%