0.424
RevenueNT$B
1.013
1.031
1.072
1.111
1.143
1.177
1.244
1.261
1.276
1.344
0.439
3.29%
3.19%
62
16.90
Revenue growth%
12.94
14.04
14.65
15.66
15.55
14.06
12.45
15.37
15.94
15.28
8.42
15.28
14.96
88
23.49
Gross margin%
6.32
3.53
1.73
0.79
3.23
6.22
3.22
0.84
0.92
1.46
10.56
1.46
2.47
43
24.80
Operating margin%
30.99
29.91
27.94
25.64
27.02
28.72
26.16
25.84
25.01
26.49
6.14
26.16
26.76
11
19.70
Net margin%
8.41
6.24
7.29
5.80
7.99
9.81
11.05
9.32
10.05
8.91
21.67
9.81
8.66
62
23.68
P/E ratio (avg)x
9.011
10.51
10.44
11.28
12.29
12.61
13.71
14.29
13.52
14.83
33.94
13.71
12.45
13
8.295
EV/EBITx
35.19
32.81
35.42
34.83
35.43
35.63
37.65
36.12
37.46
35.37
11.89
36.12
35.42
36
3.34
FCF yield (avg)%
11.50
12.36
12.53
10.49
13.29
13.50
12.47
11.62
8.71
7.26
24.26
11.62
11.99
80
14.22
FCF margin%
14.18
12.33
14.34
12.97
11.46
13.27
10.90
8.89
9.89
11.15
15.98
10.90
11.89
90
1.304
FCF / Net incomex
0.337
0.387
0.450
0.514
0.606
0.631
0.736
0.771
0.848
0.850
0.500
0.771
0.618
85
23.19
ROIC%
24.75
23.42
24.34
23.19
22.60
20.66
23.25
23.33
24.56
23.00
8.97
23.25
23.29
45
10.82
Return on equity%
28.43
25.95
24.75
25.05
23.41
21.66
21.03
23.85
21.57
22.50
26.99
21.66
23.63
31
15.70
Return on assets%
27.41
26.12
25.70
26.43
25.15
22.99
23.60
23.44
23.45
21.92
18.43
23.44
24.37
73
2.15
EPSNT$
6.06
6.38
6.63
7.21
7.78
7.42
7.57
8.32
8.31
8.20
2.35
1.07%
3.32%
—
17.64
EPS growth%
1.62
1.14
0.88
0.75
1.22
0.40
0.40
0.40
0.97
2.26
22.59
0.40
0.92
59
3.85
Bookvalue per shNT$
3.66
3.89
4.21
4.62
5.14
5.12
5.08
5.79
6.95
7.01
5.30
6.42%
8.73%
—
2.67
FCF per shareNT$
1.99
2.21
1.93
1.98
2.13
2.33
2.59
2.85
2.52
2.20
2.81
0.70%
(0.20%)
—
2.26
Dividend per shNT$
0.93
1.03
1.03
1.12
1.24
1.22
1.20
1.30
1.30
1.39
3.90
2.37%
4.19%
—
8.87
Div yield (avg)%
3.82
2.27
0.80
0.81
0.40
0.75
0.40
2.29
2.56
0.58
13.74
0.75
0.81
55
25.48
Payout ratio%
17.00
16.57
18.12
18.67
20.92
23.08
25.58
27.51
29.50
32.02
26.06
27.51
22.00
21
79.96
Shares (diluted)M
91.67
82.67
84.84
83.94
76.18
80.96
82.99
76.55
81.38
84.59
78.48
2.12%
(0.60%)
60
10.36
Buyback yield%
28.49
26.79
25.62
23.84
24.09
23.02
21.81
22.34
20.91
22.69
3.50
22.34
23.43
60
1.242
D/E ratiox
1.539
1.360
1.300
1.178
1.113
0.995
0.879
0.963
0.932
0.883
0.396
0.932
1.054
44
0.125
Enterprise valueNT$B
1.293
1.474
1.556
1.665
1.544
1.513
1.729
1.865
2.126
2.147
0.846
6.81%
6.16%
29
0.129
LT debtNT$B
2.035
2.054
2.116
2.093
2.329
2.671
2.820
3.285
3.291
3.451
0.262
8.18%
6.13%
10
Cost of revenue
3.09%
0.99×
Operating expenses
3.36%
1.02×
Property and equipment
14.54%