0.868
RevenueNT$B
1.002
1.023
1.039
1.049
1.073
1.089
1.111
1.122
1.140
1.179
0.901
1.91%
1.89%
50
27.14
Revenue growth%
14.69
13.28
15.10
13.28
12.01
14.75
13.73
12.98
10.84
10.51
17.58
12.98
13.28
85
24.80
Gross margin%
27.32
28.53
30.24
30.49
29.17
29.16
29.58
29.01
27.71
28.24
21.39
29.01
29.09
42
26.67
Operating margin%
10.76
11.06
11.35
10.01
12.86
12.07
14.71
13.88
12.47
10.80
24.17
12.47
11.71
85
19.83
Net margin%
24.68
25.84
26.89
26.89
26.20
26.26
27.97
28.72
25.92
28.29
24.51
27.97
26.57
48
29.39
P/E ratio (avg)x
24.85
24.37
26.46
26.63
26.46
26.13
24.38
25.30
28.14
28.62
18.76
26.13
26.29
60
17.49
EV/EBITx
15.99
16.78
16.88
16.27
18.75
17.52
18.05
20.38
20.45
20.97
9.897
20.38
17.78
79
25.09
FCF yield (avg)%
28.20
29.98
30.87
31.47
34.01
33.52
35.34
38.27
35.83
35.44
7.77
35.44
33.77
7
20.86
FCF margin%
25.78
25.08
22.17
22.92
22.18
22.87
22.16
19.57
21.73
24.15
11.24
22.16
22.53
41
1.640
FCF / Net incomex
1.503
1.493
1.444
1.365
1.290
1.405
1.407
1.269
1.367
1.328
0.823
1.367
1.386
73
19.19
ROIC%
7.73
7.26
4.74
7.41
8.85
6.03
7.54
9.35
6.60
9.57
16.56
7.54
7.47
32
15.40
Return on equity%
9.85
9.44
11.26
10.47
10.06
12.35
11.73
8.74
7.83
7.49
11.00
8.74
9.95
60
15.56
Return on assets%
8.77
8.19
7.67
9.43
10.51
11.56
9.66
12.56
14.91
17.87
22.91
12.56
10.08
56
1.29
EPSNT$
1.21
1.31
1.34
1.48
1.63
1.64
1.58
1.61
1.69
1.81
1.36
2.12%
5.03%
—
6.16
EPS growth%
6.44
7.34
5.72
3.80
3.77
3.82
4.43
4.77
6.83
7.69
16.36
4.77
5.24
35
0.80
Bookvalue per shNT$
1.92
2.26
2.61
2.85
3.01
3.21
3.77
3.76
4.18
4.36
1.16
7.68%
10.49%
—
0.86
FCF per shareNT$
0.58
0.51
0.48
0.48
0.42
0.39
0.38
0.35
0.31
0.32
1.31
(5.34%)
(6.25%)
—
0.38
Dividend per shNT$
2.12
2.14
2.14
2.43
2.80
3.02
3.04
3.35
3.82
4.38
0.36
9.33%
7.52%
—
4.10
Div yield (avg)%
14.41
16.24
13.57
13.46
12.15
9.78
7.43
9.73
11.16
13.99
8.94
9.78
12.80
48
25.11
Payout ratio%
13.64
11.26
11.00
9.70
8.14
10.90
10.74
9.64
9.04
9.89
4.85
9.89
10.32
75
289.4
Shares (diluted)M
384.0
360.5
381.0
407.6
390.4
348.5
330.9
336.4
356.5
329.2
286.7
(3.35%)
(2.21%)
22
4.50
Buyback yield%
2.77
0.93
2.88
0.96
0.40
2.87
2.93
2.79
0.88
1.50
19.63
2.79
2.14
56
1.572
D/E ratiox
1.316
1.253
1.310
1.405
1.325
1.266
1.409
1.653
1.713
1.850
1.385
1.653
1.365
40
247.0
Enterprise valueNT$M
731.1
741.9
778.2
668.3
574.7
519.6
558.0
549.5
473.9
464.1
977.8
(4.19%)
(3.81%)
85
772.1
LT debtNT$M
194.0
216.8
245.4
220.9
220.4
227.4
251.3
285.0
307.5
345.6
96.40
9.42%
7.12%
23
Cost of revenue
1.91%
1.00×
Operating expenses
1.77%
0.99×
Property and equipment
17.06%