2.844
RevenueNT$B
6.403
6.599
6.801
6.737
6.806
6.956
6.969
7.067
7.076
6.971
2.998
0.48%
0.70%
33
19.34
Revenue growth%
29.51
31.75
33.36
35.09
35.25
37.27
35.09
32.78
31.46
33.45
27.61
33.45
33.40
47
25.87
Gross margin%
0.40
2.24
0.87
2.69
3.77
4.10
2.37
0.40
0.40
1.94
10.49
1.94
2.09
52
18.77
Operating margin%
7.07
9.68
11.31
10.46
10.59
8.25
7.91
10.30
10.32
12.12
24.34
10.30
10.31
44
11.90
Net margin%
8.72
9.84
12.14
12.62
13.10
14.70
13.53
10.84
10.51
11.44
4.27
11.44
11.79
23
29.36
P/E ratio (avg)x
9.704
9.707
8.764
8.808
8.885
8.041
8.176
8.656
8.555
7.991
26.05
8.176
8.710
89
13.99
EV/EBITx
6.480
6.847
6.557
6.006
5.522
4.888
5.270
4.766
5.124
4.637
13.78
4.888
5.396
27
16.25
FCF yield (avg)%
28.82
28.56
26.26
29.07
27.73
24.98
26.10
28.33
29.51
30.14
25.55
28.33
28.44
52
19.81
FCF margin%
31.91
30.65
33.53
33.39
32.60
30.62
32.11
31.94
32.62
34.81
4.50
32.11
32.35
76
1.537
FCF / Net incomex
2.060
2.084
2.220
2.267
2.379
2.533
2.621
2.692
3.151
3.444
1.736
2.692
2.456
36
21.29
ROIC%
1.79
2.43
4.38
5.98
3.44
3.88
5.93
8.58
10.89
8.98
26.20
8.58
5.15
33
18.84
Return on equity%
15.66
15.84
15.59
13.27
12.48
12.05
13.76
15.03
13.50
14.05
5.11
13.76
13.90
55
25.88
Return on assets%
16.43
15.32
13.04
10.56
13.31
14.23
15.54
15.87
18.47
17.38
11.18
15.87
15.43
44
0.96
EPSNT$
6.21
5.82
6.00
6.21
6.78
6.09
6.13
5.74
5.58
5.51
0.98
(4.08%)
(0.13%)
—
19.87
EPS growth%
31.78
34.30
34.78
34.01
31.82
32.67
30.55
27.79
26.36
28.52
22.73
28.52
31.80
33
5.33
Bookvalue per shNT$
5.11
5.50
5.84
6.61
6.03
5.46
5.91
6.13
6.51
7.31
0.92
3.94%
3.56%
—
3.86
FCF per shareNT$
1.49
1.46
1.32
1.36
1.34
1.41
1.54
1.64
1.50
1.45
5.12
1.46%
(1.33%)
—
3.03
Dividend per shNT$
2.44
2.57
2.65
2.45
2.31
2.00
2.04
2.13
2.10
2.26
1.99
(0.40%)
(1.35%)
—
21.32
Div yield (avg)%
20.00
18.98
20.28
22.52
23.82
21.26
19.80
21.71
19.77
19.32
13.77
19.80
20.14
8
27.67
Payout ratio%
14.11
15.44
14.88
13.33
12.82
14.08
13.59
10.82
8.34
7.83
3.15
10.82
13.46
23
0.465
Shares (diluted)B
0.852
1.003
1.161
1.211
1.219
1.441
1.608
1.750
2.065
2.356
0.466
14.10%
11.95%
71
2.73
Buyback yield%
24.34
24.82
26.05
24.78
27.65
25.22
25.83
26.38
27.35
25.61
12.51
25.83
25.72
48
0.921
D/E ratiox
2.602
3.012
3.212
3.380
3.892
4.162
4.574
5.467
5.408
5.484
0.213
5.408
4.027
47
3.785
Enterprise valueNT$B
1.378
1.296
1.360
1.264
1.196
1.155
1.203
1.136
1.233
1.163
3.224
(0.55%)
(2.53%)
83
3.045
LT debtNT$B
1.271
1.211
1.240
1.318
1.197
1.099
0.972
0.868
0.885
0.767
5.061
(8.51%)
(6.05%)
37
Cost of revenue
0.74%
1.00×
Operating expenses
1.08%
1.04×
Property and equipment
20.56%
Goodwill & intangibles
16.73%
Spread over hurdle
31.42%