2.445
RevenueNT$B
2.876
2.962
3.010
3.051
3.188
3.327
3.425
3.560
3.608
3.706
2.725
3.06%
3.11%
36
4.39
Revenue growth%
4.91
3.44
3.31
4.57
2.86
5.25
4.06
6.45
4.92
7.12
4.63
5.25
4.74
56
9.05
Gross margin%
4.98
5.90
7.88
6.57
5.11
3.84
5.28
6.07
4.54
1.60
25.54
4.54
5.20
55
28.99
Operating margin%
17.48
18.43
16.31
14.22
13.58
16.03
17.35
16.29
18.99
19.88
27.13
17.35
16.83
16
25.62
Net margin%
25.13
24.13
23.44
24.44
24.08
22.81
20.34
20.16
22.14
23.48
17.10
22.14
23.46
31
21.73
P/E ratio (avg)x
22.33
20.08
18.94
17.10
15.22
13.85
14.04
13.45
13.82
13.86
31.82
13.85
14.63
75
22.06
EV/EBITx
32.50
31.75
29.73
34.51
33.56
34.60
32.85
35.66
33.42
36.97
19.98
34.60
33.49
31
3.48
FCF yield (avg)%
15.75
18.39
17.60
17.28
18.26
16.93
16.66
15.20
15.63
12.95
19.87
15.63
16.79
39
26.10
FCF margin%
9.35
11.83
12.81
15.54
17.22
18.22
18.20
16.09
18.75
19.06
23.77
18.22
16.65
15
1.745
FCF / Net incomex
0.473
0.431
0.460
0.433
0.471
0.502
0.470
0.447
0.460
0.415
0.690
0.460
0.460
33
18.89
ROIC%
15.72
13.83
12.49
10.74
10.24
11.31
13.62
14.00
16.40
15.04
21.60
14.00
13.72
89
17.69
Return on equity%
4.92
6.81
7.12
6.16
4.68
6.31
7.79
8.81
8.19
10.55
23.12
8.19
6.97
91
12.29
Return on assets%
9.71
6.97
9.51
7.56
5.67
7.17
5.35
4.47
6.93
6.45
6.99
6.45
6.95
51
1.16
EPSNT$
6.96
7.05
7.50
8.67
8.87
10.22
11.18
13.53
14.70
17.24
1.20
14.21%
10.90%
—
16.63
EPS growth%
18.78
18.73
20.22
21.19
24.06
21.07
23.60
21.52
18.72
21.24
6.26
21.24
21.13
8
0.78
Bookvalue per shNT$
3.71
3.17
2.71
2.39
2.27
2.38
2.12
1.89
1.71
1.58
4.94
(6.99%)
(7.90%)
—
2.49
FCF per shareNT$
4.88
5.49
6.32
7.40
7.45
7.30
8.24
8.06
9.44
9.99
4.60
6.04%
8.93%
—
3.74
Dividend per shNT$
5.87
6.59
6.83
7.51
7.64
8.26
8.91
10.09
11.32
10.92
2.10
7.41%
7.94%
—
22.69
Div yield (avg)%
24.14
24.15
22.91
19.99
20.17
22.48
21.11
22.58
22.55
22.44
26.09
22.48
22.51
73
28.31
Payout ratio%
0.40
0.40
0.40
0.40
0.61
2.85
0.40
0.70
0.40
1.25
25.88
0.70
0.40
92
832.3
Shares (diluted)M
838.0
869.0
875.2
888.2
860.9
853.9
738.7
654.4
721.0
770.8
839.6
(2.19%)
(0.29%)
28
25.46
Buyback yield%
28.98
27.33
29.44
32.02
31.93
34.01
36.58
34.34
31.65
33.56
14.73
34.01
31.97
17
0.789
D/E ratiox
1.385
1.217
1.235
1.223
1.161
1.005
0.971
1.034
0.950
0.836
0.550
0.971
1.097
46
4.561
Enterprise valueNT$B
2.158
2.316
2.325
2.550
2.576
2.237
2.304
2.508
2.432
2.510
2.525
(0.52%)
0.80%
64
4.240
LT debtNT$B
1.076
1.176
1.160
1.261
1.180
1.184
1.119
1.055
1.173
1.033
4.594
(2.62%)
0.22%
43
Cost of revenue
3.41%
1.03×
Operating expenses
3.15%
1.00×
Property and equipment
19.63%
Goodwill & intangibles
18.12%