2.896
RevenueNT$B
7.151
7.449
7.951
8.432
8.618
8.969
9.504
9.995
10.47
10.93
3.203
4.88%
4.71%
18
3.84
Revenue growth%
0.76
2.56
5.33
6.43
5.04
3.51
3.15
1.85
2.95
4.35
12.79
3.15
3.33
24
29.39
Gross margin%
4.00
6.37
5.55
3.23
3.30
4.90
5.72
5.74
4.48
2.41
23.39
4.90
4.69
40
15.04
Operating margin%
15.65
17.48
17.59
15.14
16.98
16.13
18.36
19.47
20.40
18.33
2.70
18.36
17.53
19
22.18
Net margin%
5.58
8.57
11.54
14.29
11.99
12.97
12.12
11.17
10.16
7.38
17.83
11.17
11.35
73
9.471
P/E ratio (avg)x
11.90
12.22
11.53
12.75
14.70
15.66
17.10
17.60
18.44
20.28
22.82
17.60
15.18
21
14.42
EV/EBITx
11.97
11.95
11.84
13.62
13.90
15.60
15.91
17.08
20.10
21.95
14.80
17.08
14.75
34
5.69
FCF yield (avg)%
18.28
18.00
16.52
14.86
17.44
19.87
20.78
23.55
25.04
23.89
4.44
23.55
19.08
67
10.70
FCF margin%
30.13
27.82
25.06
25.91
25.89
28.68
29.05
30.71
30.01
29.42
25.15
29.42
28.87
87
1.529
FCF / Net incomex
0.209
0.209
0.217
0.207
0.219
0.215
0.215
0.211
0.221
0.243
0.578
0.215
0.215
21
17.65
ROIC%
7.80
4.85
2.54
5.06
6.61
8.93
7.94
10.73
11.90
13.72
2.43
10.73
7.87
17
9.27
Return on equity%
5.34
5.75
7.57
6.34
8.10
8.87
8.69
11.33
13.56
14.07
4.62
11.33
8.40
86
21.73
Return on assets%
28.12
26.33
24.49
21.87
23.02
22.76
21.77
22.71
21.93
20.86
20.75
21.93
22.73
45
8.12
EPSNT$
12.26
12.38
12.84
14.19
14.97
14.63
16.98
17.49
16.80
18.12
8.76
3.89%
5.36%
—
6.83
EPS growth%
5.88
5.93
7.31
4.92
7.81
10.27
10.84
11.69
14.09
14.70
26.36
11.69
9.04
62
2.03
Bookvalue per shNT$
1.62
1.47
1.52
1.60
1.42
1.42
1.42
1.55
1.57
1.44
8.08
0.37%
(2.35%)
—
3.58
FCF per shareNT$
2.84
2.86
3.04
3.31
3.35
3.30
3.63
4.23
4.26
4.83
1.82
7.60%
6.34%
—
1.32
Dividend per shNT$
2.78
2.90
3.33
3.57
3.80
3.96
4.36
4.88
4.99
5.34
6.82
7.01%
7.05%
—
26.56
Div yield (avg)%
26.43
27.79
25.32
22.48
22.37
23.99
22.62
19.92
22.33
22.26
13.79
22.33
22.55
49
22.28
Payout ratio%
15.88
13.05
13.86
14.22
16.82
15.38
14.27
16.16
16.93
18.30
3.41
16.16
15.63
93
397.2
Shares (diluted)M
392.5
347.3
330.6
316.1
336.7
347.5
298.9
268.6
266.4
248.5
377.7
(5.89%)
(4.04%)
12
6.17
Buyback yield%
17.04
15.78
14.78
16.24
15.84
15.06
16.62
15.32
17.15
17.74
10.58
16.62
16.04
8
1.110
D/E ratiox
0.395
0.402
0.456
0.492
0.543
0.521
0.589
0.648
0.628
0.662
1.610
0.628
0.532
20
12.91
Enterprise valueNT$B
16.05
14.50
16.10
14.52
14.88
14.75
13.07
12.12
12.29
12.28
13.90
(3.77%)
(1.92%)
79
10.30
LT debtNT$B
1.026
1.096
1.145
1.256
1.293
1.399
1.344
1.340
1.319
1.422
10.21
1.91%
1.86%
36
Cost of revenue
4.71%
1.00×
Operating expenses
4.38%
0.97×
Property and equipment
17.32%
Cash and investments
15.15%