2.178
RevenueNT$B
3.235
3.308
3.416
3.528
3.574
3.603
3.662
3.637
3.708
3.699
2.410
0.69%
1.59%
37
20.63
Revenue growth%
14.68
15.11
16.44
16.99
16.15
14.27
11.58
9.63
8.04
6.87
7.27
9.63
14.47
10
20.34
Gross margin%
9.39
6.58
5.03
2.85
4.80
2.41
4.12
5.28
6.95
4.18
28.70
4.18
4.91
62
7.45
Operating margin%
26.84
24.15
26.42
25.22
25.40
26.42
28.73
31.09
28.20
30.30
27.89
28.73
26.63
12
26.96
Net margin%
11.53
9.71
12.48
12.97
12.00
14.01
16.52
14.01
14.04
14.32
15.97
14.04
13.49
94
13.62
P/E ratio (avg)x
38.60
42.57
46.83
47.66
48.36
57.09
66.30
69.54
71.23
75.10
36.94
69.54
52.73
57
26.37
EV/EBITx
32.71
34.38
31.66
29.18
31.20
27.99
26.59
28.03
24.47
23.15
24.24
26.59
28.61
33
23.60
FCF yield (avg)%
26.33
28.65
27.23
24.92
24.01
26.79
28.85
31.02
31.05
28.19
18.11
28.85
27.71
34
12.47
FCF margin%
11.10
10.05
13.03
12.98
13.41
13.93
15.02
13.15
10.78
12.73
20.46
13.15
13.01
6
0.669
FCF / Net incomex
1.667
1.730
1.730
1.521
1.465
1.385
1.441
1.450
1.329
1.224
1.564
1.385
1.457
67
14.98
ROIC%
25.34
23.41
24.72
23.31
24.82
25.35
24.57
24.69
24.35
26.04
20.57
24.69
24.71
32
19.40
Return on equity%
10.26
8.51
7.92
5.55
4.24
1.47
0.40
0.40
0.40
0.40
5.09
0.40
2.86
59
23.36
Return on assets%
18.21
17.64
19.62
21.58
19.30
18.92
20.88
19.09
17.00
16.28
16.23
18.92
19.00
33
15.06
EPSNT$
9.65
10.09
11.80
12.04
13.73
14.39
15.68
15.67
18.34
21.38
15.85
9.26%
9.87%
—
21.69
EPS growth%
18.46
17.91
16.03
17.42
15.17
14.15
15.58
13.50
13.62
11.27
20.90
13.62
15.38
78
6.57
Bookvalue per shNT$
31.60
34.55
38.12
35.82
39.58
37.86
42.37
48.56
53.15
61.37
7.12
9.17%
7.34%
—
11.41
FCF per shareNT$
23.27
26.26
24.96
25.54
24.04
25.15
23.75
23.41
25.38
27.98
18.61
3.08%
1.75%
—
14.28
Dividend per shNT$
17.72
19.48
17.35
17.86
16.16
15.66
14.54
15.96
17.30
16.20
5.06
0.06%
(1.51%)
—
12.22
Div yield (avg)%
9.44
7.11
6.35
4.67
4.75
4.83
5.73
8.21
9.34
9.10
8.94
8.21
6.73
43
23.99
Payout ratio%
28.22
29.69
27.36
27.25
29.48
30.25
31.94
32.65
32.28
29.85
20.56
31.94
29.77
83
68.26
Shares (diluted)M
71.44
72.77
79.74
71.46
74.30
80.74
78.64
82.19
72.15
79.53
69.06
1.37%
0.90%
35
2.03
Buyback yield%
26.64
24.12
22.18
24.83
24.85
26.63
24.79
24.59
23.03
23.42
28.24
24.59
24.69
37
0.344
D/E ratiox
0.798
0.768
0.787
0.690
0.653
0.695
0.624
0.675
0.700
0.682
0.156
0.682
0.693
25
1.928
Enterprise valueNT$B
1.139
1.336
1.475
1.712
1.740
1.802
1.785
2.115
2.272
2.382
3.436
6.48%
8.36%
74
0.179
LT debtNT$B
4.720
5.070
5.442
5.662
6.652
7.028
7.578
7.859
8.906
10.63
1.942
9.83%
8.73%
75
Cost of revenue
1.76%
1.02×
Operating expenses
1.30%
0.97×
Cash and investments
17.07%
Property and equipment
14.98%