2.338
RevenueNT$B
3.250
3.465
3.741
3.944
4.153
4.425
4.721
5.169
5.499
5.853
2.527
7.10%
6.81%
67
27.40
Revenue growth%
13.02
14.58
15.47
17.54
20.24
17.26
15.35
13.40
15.91
16.69
26.21
15.91
15.69
18
13.21
Gross margin%
2.27
0.40
0.40
2.51
0.66
0.40
1.40
4.12
2.77
1.07
21.66
1.40
1.24
72
24.74
Operating margin%
25.44
24.53
27.30
29.15
31.15
28.96
28.47
26.90
24.07
21.83
3.20
26.90
27.10
56
25.47
Net margin%
24.57
25.16
23.51
26.14
26.73
27.60
29.38
26.45
26.81
25.23
3.02
26.81
26.29
80
8.574
P/E ratio (avg)x
35.43
34.76
40.42
43.84
45.35
54.27
57.37
59.31
68.04
71.83
36.25
59.31
49.81
92
10.61
EV/EBITx
32.99
35.73
39.42
47.00
46.20
48.31
52.22
60.13
69.77
80.58
26.79
60.13
47.66
56
7.05
FCF yield (avg)%
27.43
26.92
25.86
24.41
22.87
22.16
21.59
19.00
19.06
16.69
18.60
19.06
22.52
83
6.48
FCF margin%
21.41
21.10
22.54
24.71
21.75
22.33
24.67
24.41
22.33
20.56
15.09
22.33
22.33
61
0.534
FCF / Net incomex
0.778
0.709
0.735
0.639
0.609
0.599
0.620
0.662
0.623
0.559
0.276
0.620
0.631
7
25.18
ROIC%
9.88
11.64
11.62
13.58
15.32
13.81
13.75
13.96
15.13
14.58
20.98
13.96
13.78
77
12.62
Return on equity%
24.65
21.86
22.08
24.65
24.49
24.84
23.68
23.40
23.82
22.26
3.40
23.68
23.75
15
2.32
Return on assets%
17.84
18.67
17.65
18.03
17.81
15.65
18.09
17.75
20.11
21.71
15.74
18.09
17.93
48
4.34
EPSNT$
8.69
9.69
9.95
10.58
11.24
12.74
13.98
15.04
14.77
17.18
4.66
8.85%
8.13%
—
4.92
EPS growth%
25.61
24.96
23.97
21.77
23.76
26.11
24.61
25.80
25.64
22.80
15.09
25.64
24.78
21
4.94
Bookvalue per shNT$
15.01
14.46
16.26
16.61
15.29
14.00
12.98
14.63
14.25
13.13
11.42
(2.99%)
(0.69%)
—
8.88
FCF per shareNT$
10.30
11.86
12.42
12.09
13.25
13.55
14.93
15.15
14.12
14.70
10.61
2.10%
2.90%
—
9.98
Dividend per shNT$
12.99
14.91
15.32
14.49
14.92
15.21
17.20
20.13
21.45
21.92
5.92
7.99%
7.10%
—
5.38
Div yield (avg)%
6.25
6.80
5.11
4.08
4.04
6.56
3.98
6.06
3.43
5.22
8.79
5.22
5.16
42
21.45
Payout ratio%
0.49
0.40
2.39
1.91
2.42
0.45
0.53
1.37
0.40
0.40
16.92
0.45
0.51
45
108.1
Shares (diluted)M
127.0
149.4
167.9
160.7
179.4
188.1
217.1
223.7
240.9
246.3
108.8
6.54%
7.70%
38
24.56
Buyback yield%
5.86
6.79
4.15
6.48
5.90
8.51
6.02
5.29
5.25
3.88
21.27
5.29
5.88
69
1.213
D/E ratiox
2.017
2.247
2.572
3.110
3.468
3.975
4.718
5.118
5.229
5.626
0.417
5.118
3.722
37
4.288
Enterprise valueNT$B
4.205
4.320
4.638
5.304
5.001
5.248
5.360
6.004
6.675
6.274
3.495
4.64%
4.08%
92
5.257
LT debtNT$B
3.428
3.355
3.247
3.741
3.823
4.250
4.440
5.118
5.502
5.814
1.817
8.74%
5.44%
88
Cost of revenue
6.81%
1.00×
Operating expenses
6.70%
0.99×
Property and equipment
17.55%