1.908
RevenueNT$B
0.905
0.971
1.035
1.139
1.241
1.330
1.424
1.515
1.648
1.762
1.980
7.26%
7.80%
47
25.93
Revenue growth%
13.81
13.16
15.42
17.47
14.67
17.33
15.99
15.24
15.08
14.93
3.23
15.24
15.16
67
22.85
Gross margin%
14.97
13.10
10.40
7.99
8.27
7.09
4.13
1.77
2.22
2.35
27.75
2.35
7.54
88
21.85
Operating margin%
13.21
11.61
12.54
12.38
15.38
16.64
15.99
15.05
17.90
15.63
15.51
15.99
15.21
38
7.97
Net margin%
15.85
14.23
13.90
16.05
13.94
13.44
11.22
11.95
10.05
12.44
5.29
11.95
13.67
28
6.203
P/E ratio (avg)x
21.65
20.04
21.15
20.61
21.01
21.72
23.94
24.23
24.85
27.45
25.37
24.23
21.68
27
23.53
EV/EBITx
45.28
46.80
44.48
40.75
39.96
45.27
48.02
53.98
53.24
51.05
34.83
51.05
46.04
49
5.64
FCF yield (avg)%
3.52
5.45
3.05
0.83
1.92
4.53
3.04
2.96
0.40
2.29
19.39
2.96
3.00
34
5.93
FCF margin%
24.22
22.12
21.65
20.23
22.30
20.05
20.45
21.60
21.48
22.95
29.86
21.48
21.62
25
1.579
FCF / Net incomex
2.649
2.826
2.841
3.395
3.623
4.168
4.175
4.143
4.147
4.836
0.224
4.168
3.883
11
28.74
ROIC%
1.83
0.40
2.86
0.86
0.90
0.40
0.40
0.64
1.96
0.40
5.49
0.40
0.75
61
5.33
Return on equity%
3.67
3.84
5.24
3.47
2.98
5.69
5.68
6.92
8.45
9.61
2.27
6.92
5.46
69
11.23
Return on assets%
22.62
24.58
24.73
22.22
19.67
21.94
24.56
24.53
23.54
20.95
13.84
23.54
23.08
75
18.70
EPSNT$
7.01
7.60
8.72
8.78
8.65
9.14
10.58
10.83
11.54
12.09
20.88
6.95%
6.23%
—
15.29
EPS growth%
10.12
7.15
7.89
10.26
11.10
12.34
10.68
12.58
11.71
13.77
21.62
12.34
10.89
53
9.72
Bookvalue per shNT$
14.37
14.08
13.17
13.47
13.34
14.25
12.46
12.82
13.83
13.94
7.22
0.89%
(1.17%)
—
23.08
FCF per shareNT$
5.12
5.41
5.54
6.30
6.78
6.77
6.70
6.13
6.32
6.38
20.15
(1.20%)
3.26%
—
11.51
Dividend per shNT$
14.31
16.44
16.36
15.82
17.30
17.75
18.63
20.05
20.55
19.26
21.25
2.17%
3.65%
—
14.88
Div yield (avg)%
27.06
29.23
29.03
30.88
29.69
31.59
30.76
29.96
30.86
31.06
17.78
30.86
30.36
11
24.47
Payout ratio%
25.87
23.77
21.72
22.01
20.17
17.52
18.05
19.33
16.61
19.11
23.23
18.05
19.75
7
101.2
Shares (diluted)M
94.89
106.7
118.6
132.9
133.1
149.0
144.5
150.7
173.9
194.5
100.9
7.88%
7.23%
61
15.82
Buyback yield%
20.13
17.21
19.96
22.70
25.21
23.56
26.01
23.15
24.10
23.98
5.10
23.98
23.35
57
0.887
D/E ratiox
0.172
0.161
0.189
0.212
0.231
0.256
0.240
0.277
0.274
0.272
0.786
0.272
0.236
40
1.969
Enterprise valueNT$B
1.734
1.813
1.691
1.606
1.607
1.630
1.739
1.491
1.364
1.352
0.175
(3.39%)
(3.88%)
6
0.933
LT debtNT$B
2.345
2.538
2.696
3.051
2.911
3.304
3.158
3.216
3.374
3.777
2.008
5.34%
5.45%
25
Cost of revenue
7.80%
1.00×
Operating expenses
7.93%
1.01×
Property and equipment
19.95%
Cash and investments
16.40%
Spread over hurdle
(3.87%)