1.317
RevenueNT$B
3.683
3.761
3.891
3.924
3.989
4.048
4.169
4.253
4.349
4.395
1.407
1.96%
2.14%
25
11.09
Revenue growth%
34.48
36.13
38.13
36.71
38.42
39.17
38.37
37.29
35.55
38.42
16.56
38.37
37.71
10
2.42
Gross margin%
30.54
32.95
32.98
30.27
32.96
33.98
31.13
33.20
32.57
31.01
23.70
32.57
32.76
19
16.96
Operating margin%
4.66
6.17
6.74
4.87
5.41
4.74
3.39
4.84
7.43
7.84
16.08
4.84
5.14
28
16.13
Net margin%
12.37
14.43
14.15
14.02
12.06
14.29
17.09
19.21
20.72
19.03
18.96
19.03
14.36
23
26.11
P/E ratio (avg)x
10.32
10.50
10.11
11.36
12.64
12.95
14.64
14.53
13.89
13.12
21.34
13.89
12.80
66
12.44
EV/EBITx
18.03
18.54
19.14
18.06
18.53
16.13
15.68
15.88
16.61
15.40
32.72
15.88
17.32
51
25.95
FCF yield (avg)%
3.02
5.74
4.53
6.45
6.21
6.48
7.95
8.18
7.35
6.12
17.87
7.35
6.33
49
20.44
FCF margin%
23.80
22.35
22.10
21.57
24.35
27.32
27.79
25.50
24.38
22.02
16.09
25.50
24.08
77
0.761
FCF / Net incomex
1.482
1.486
1.407
1.573
1.615
1.806
1.975
1.978
2.267
2.550
1.090
1.978
1.710
55
2.03
ROIC%
21.87
21.60
21.48
22.65
22.50
21.96
24.75
26.59
27.76
28.11
20.81
26.59
22.58
49
7.45
Return on equity%
23.08
26.00
27.78
30.39
29.84
30.23
30.38
30.32
31.84
29.88
5.97
30.32
30.06
85
20.06
Return on assets%
19.96
18.31
20.23
19.05
17.67
20.58
22.79
20.89
18.71
17.26
8.70
20.58
19.50
83
13.32
EPSNT$
19.12
17.27
17.27
19.41
21.44
19.77
20.02
18.89
17.94
18.38
14.65
(3.04%)
0.01%
—
24.52
EPS growth%
10.88
11.11
13.88
15.63
17.40
16.51
17.05
19.16
20.60
22.75
22.25
19.16
16.78
36
14.38
Bookvalue per shNT$
6.52
6.50
6.16
6.34
6.49
6.74
7.53
7.55
7.21
6.65
15.04
0.48%
(0.07%)
—
13.34
FCF per shareNT$
8.16
8.44
9.42
10.38
10.64
10.63
10.20
9.56
8.79
9.65
19.02
(1.93%)
1.21%
—
3.75
Dividend per shNT$
10.90
11.08
12.40
14.08
13.76
15.74
17.12
16.92
18.27
20.83
4.46
8.65%
8.04%
—
14.98
Div yield (avg)%
23.22
22.17
21.86
23.06
24.70
24.87
27.49
25.93
25.02
26.03
9.01
25.93
24.78
76
7.94
Payout ratio%
5.83
6.67
8.07
8.40
9.96
12.23
15.13
16.00
15.40
13.78
29.98
15.13
11.10
95
178.9
Shares (diluted)M
169.4
149.5
131.6
144.7
152.2
152.4
153.9
164.5
167.8
161.6
172.4
1.21%
(1.54%)
26
9.69
Buyback yield%
16.18
15.10
14.25
11.87
12.41
13.50
13.81
14.71
14.89
16.15
11.98
14.71
14.48
55
0.153
D/E ratiox
0.145
0.136
0.120
0.114
0.124
0.114
0.120
0.112
0.105
0.098
1.460
0.112
0.117
52
1.348
Enterprise valueNT$B
2.114
2.135
2.232
2.388
2.446
2.697
2.954
3.350
4.023
4.266
2.013
11.76%
8.05%
34
1.180
LT debtNT$B
2.417
2.660
2.383
2.229
2.090
2.063
2.050
2.040
1.970
2.217
2.411
1.18%
(1.79%)
28
Cost of revenue
2.35%
1.02×
Operating expenses
1.85%
0.97×
Goodwill & intangibles
17.30%