2.266
RevenueNT$B
4.137
4.277
4.470
4.673
4.972
5.103
5.263
5.359
5.521
5.621
2.429
2.49%
3.44%
77
20.05
Revenue growth%
34.72
34.66
35.40
35.48
35.20
35.93
36.65
38.53
38.12
36.46
22.39
36.65
35.71
67
19.35
Gross margin%
32.62
30.81
29.36
31.76
28.83
30.71
32.06
30.51
27.62
26.42
2.19
30.51
30.61
87
28.84
Operating margin%
16.72
14.59
12.47
13.93
16.85
15.57
16.81
15.01
12.87
12.82
15.74
15.01
14.80
54
16.00
Net margin%
2.22
0.40
1.39
0.40
0.40
0.40
0.40
0.40
2.15
0.88
17.30
0.40
0.40
67
8.249
P/E ratio (avg)x
14.15
14.08
12.75
12.38
12.71
13.35
13.48
12.26
11.71
12.00
14.17
12.26
12.73
56
14.87
EV/EBITx
23.05
22.99
24.54
23.57
25.75
28.19
29.00
31.33
32.70
31.15
21.94
31.15
26.97
49
22.37
FCF yield (avg)%
4.17
4.18
2.71
1.12
1.77
2.47
0.92
0.71
1.67
0.40
16.58
0.92
1.72
45
22.11
FCF margin%
15.56
13.86
16.85
19.79
20.83
22.73
22.21
19.50
21.56
20.16
8.60
21.56
19.97
44
0.795
FCF / Net incomex
0.681
0.648
0.706
0.741
0.809
0.758
0.781
0.754
0.858
0.913
1.779
0.781
0.756
17
9.11
ROIC%
1.83
0.93
1.56
2.40
2.22
1.32
0.40
0.40
0.40
1.96
24.13
0.40
1.44
71
18.87
Return on equity%
29.09
26.50
24.44
23.65
25.18
25.92
25.05
27.25
26.78
24.80
26.38
25.92
25.55
33
21.20
Return on assets%
16.90
19.06
21.37
19.98
19.33
16.85
18.03
20.50
20.92
18.32
21.41
18.32
19.19
35
36.73
EPSNT$
10.04
11.63
13.58
13.47
15.69
15.59
15.64
15.20
16.71
18.00
40.38
2.78%
5.28%
—
22.33
EPS growth%
0.40
1.16
1.36
3.48
4.60
1.67
1.17
3.14
1.62
2.88
18.48
1.67
1.64
19
9.48
Bookvalue per shNT$
18.89
20.66
20.13
21.47
18.64
17.67
16.23
16.56
17.13
17.80
22.41
(0.93%)
(1.26%)
—
13.57
FCF per shareNT$
26.01
25.50
24.53
26.41
26.85
25.28
24.10
21.75
20.97
20.65
39.01
(5.12%)
(3.08%)
—
28.83
Dividend per shNT$
36.43
39.62
41.99
42.83
43.68
50.16
47.84
55.13
57.82
54.36
11.64
4.47%
4.37%
—
24.15
Div yield (avg)%
13.31
10.70
9.42
9.97
8.01
8.45
8.21
6.16
5.50
5.39
6.35
6.16
8.33
54
7.24
Payout ratio%
6.11
6.77
8.15
5.76
7.70
6.46
4.65
6.31
5.32
7.36
3.20
6.31
6.39
68
66.35
Shares (diluted)M
114.9
137.0
139.6
150.0
155.3
167.9
198.9
205.8
219.2
229.1
69.28
8.08%
8.60%
43
6.77
Buyback yield%
27.32
25.37
27.18
25.47
24.29
21.63
22.68
23.21
20.24
21.90
23.96
21.90
23.75
58
0.496
D/E ratiox
1.193
1.317
1.388
1.551
1.590
1.452
1.397
1.348
1.248
1.301
0.955
1.348
1.368
5
3.402
Enterprise valueNT$B
9.015
10.53
11.53
11.59
13.51
14.27
16.05
16.65
18.32
19.55
5.298
7.66%
9.68%
54
1.741
LT debtNT$B
6.563
6.266
6.660
6.244
6.281
6.855
6.606
6.415
6.505
6.354
1.018
0.23%
0.37%
72
Cost of revenue
3.98%
1.05×
Operating expenses
2.99%
0.96×
Goodwill & intangibles
15.89%
Property and equipment
14.99%