0.724
RevenueNT$B
1.353
1.425
1.493
1.539
1.587
1.662
1.727
1.771
1.832
1.926
0.780
3.95%
4.09%
52
4.02
Revenue growth%
22.94
25.77
28.34
30.80
31.78
33.69
33.16
35.88
38.24
36.91
9.51
35.88
32.47
30
9.08
Gross margin%
17.88
16.36
17.97
19.02
21.93
22.75
24.08
26.53
23.87
23.43
22.16
23.87
22.34
10
18.56
Operating margin%
23.63
26.43
27.36
26.06
23.72
22.50
21.23
19.33
21.99
24.43
28.64
21.99
23.67
7
9.57
Net margin%
19.72
20.13
20.75
23.13
24.92
23.39
22.12
22.13
22.50
22.47
17.56
22.47
22.30
58
17.98
P/E ratio (avg)x
28.44
27.14
29.01
30.05
27.91
25.05
27.25
29.35
29.43
25.51
28.56
27.25
28.18
90
8.796
EV/EBITx
36.49
39.20
37.29
39.83
44.13
49.65
57.05
65.61
76.29
87.51
36.43
65.61
46.89
80
29.00
FCF yield (avg)%
1.10
1.86
1.34
0.40
0.40
3.32
1.14
3.41
2.84
4.64
26.10
3.32
1.60
54
7.49
FCF margin%
24.88
22.77
22.89
20.27
19.45
18.12
19.29
19.49
19.04
16.15
22.16
19.04
19.47
81
1.115
FCF / Net incomex
1.309
1.369
1.505
1.672
1.666
1.848
1.877
1.803
1.681
1.775
1.564
1.803
1.677
28
12.58
ROIC%
18.60
16.00
18.90
20.35
20.64
20.72
20.23
22.46
22.64
25.38
21.96
22.46
20.50
12
5.25
Return on equity%
0.40
0.40
1.91
4.77
5.91
4.33
1.89
2.27
1.38
3.90
20.16
2.27
2.09
45
10.52
Return on assets%
19.54
19.23
19.66
21.01
23.72
25.97
27.91
29.78
29.99
30.98
24.59
29.78
24.85
58
4.58
EPSNT$
4.14
3.81
4.12
4.09
3.91
3.58
3.45
3.63
3.66
3.24
4.90
(3.70%)
(2.05%)
—
5.55
EPS growth%
23.89
23.78
24.14
26.23
24.40
26.48
29.43
32.08
31.70
33.19
15.54
31.70
26.36
50
1.93
Bookvalue per shNT$
2.28
2.35
2.25
2.12
2.20
2.01
2.26
2.38
2.30
2.21
4.07
0.08%
(1.33%)
—
2.16
FCF per shareNT$
2.77
2.84
3.19
3.42
3.89
4.00
3.98
4.00
4.37
4.58
1.32
3.29%
6.31%
—
1.98
Dividend per shNT$
2.39
2.60
2.74
2.53
2.66
2.60
2.84
3.14
2.96
2.71
5.51
0.37%
(0.01%)
—
13.46
Div yield (avg)%
30.12
31.68
30.26
31.28
33.37
33.57
34.70
37.44
38.69
36.00
21.18
36.00
33.47
44
8.48
Payout ratio%
14.93
15.40
13.03
14.41
12.12
11.85
13.20
13.05
12.56
14.11
5.21
13.05
13.12
40
123.0
Shares (diluted)M
154.9
181.5
197.9
202.7
203.1
238.2
265.4
311.2
316.7
348.9
120.0
11.42%
9.39%
37
4.78
Buyback yield%
13.56
11.79
14.65
12.30
9.42
9.91
9.37
8.91
8.14
10.42
23.64
9.37
10.16
85
0.167
D/E ratiox
0.370
0.420
0.493
0.523
0.549
0.523
0.545
0.595
0.592
0.672
0.442
0.592
0.534
21
1.217
Enterprise valueNT$B
1.120
1.268
1.403
1.328
1.245
1.356
1.496
1.421
1.571
1.762
0.125
7.19%
3.67%
69
0.142
LT debtNT$B
1.716
1.794
1.766
1.705
1.654
1.666
1.656
1.587
1.537
1.654
0.477
—
0.07%
63
Cost of revenue
4.15%
1.01×
Operating expenses
3.81%
0.97×