1.959
RevenueNT$B
1.167
1.214
1.253
1.262
1.286
1.293
1.362
1.406
1.440
1.498
2.059
3.10%
2.89%
73
29.98
Revenue growth%
25.88
26.31
28.19
28.22
26.82
24.17
23.53
24.11
24.28
26.45
15.68
24.17
26.09
52
15.51
Gross margin%
12.71
14.12
14.03
12.87
11.15
11.88
9.21
6.61
3.70
3.30
21.13
6.61
11.52
84
8.55
Operating margin%
4.72
6.08
6.27
3.91
2.46
5.35
4.04
6.46
8.56
10.21
24.92
6.46
5.71
69
10.72
Net margin%
7.22
4.88
7.83
6.74
5.50
4.55
6.13
4.76
3.44
2.94
12.19
4.55
5.19
79
23.63
P/E ratio (avg)x
12.03
13.77
13.97
14.05
14.64
15.10
16.00
16.82
16.64
15.43
34.09
16.00
14.87
55
29.95
EV/EBITx
39.20
42.83
42.04
47.01
55.02
62.07
65.58
70.38
73.32
89.05
21.00
70.38
58.55
34
11.31
FCF yield (avg)%
20.63
22.56
22.00
22.95
22.38
20.23
18.09
18.87
16.01
17.63
11.57
18.09
20.43
35
26.46
FCF margin%
24.58
24.62
26.60
23.96
24.13
22.09
24.50
24.61
22.18
21.93
15.17
22.18
24.31
45
1.728
FCF / Net incomex
1.155
1.138
1.196
1.290
1.296
1.285
1.291
1.339
1.542
1.588
0.194
1.339
1.290
36
8.68
ROIC%
6.69
5.44
6.46
7.51
5.79
7.56
9.33
6.42
7.84
6.14
19.72
7.56
6.57
31
19.67
Return on equity%
9.66
7.94
9.76
10.99
13.24
11.24
13.24
16.12
18.30
17.11
15.84
16.12
12.24
29
4.75
Return on assets%
11.96
11.88
11.16
10.79
10.37
11.99
14.44
15.55
14.01
15.77
22.91
14.44
11.97
21
14.75
EPSNT$
24.86
27.09
30.40
31.85
30.40
35.38
40.75
42.93
48.53
55.22
15.61
12.68%
7.80%
—
20.69
EPS growth%
15.73
14.94
13.54
12.01
11.18
10.80
10.49
11.84
12.80
14.30
19.69
11.84
12.40
86
6.74
Bookvalue per shNT$
2.64
2.47
2.25
2.37
2.23
2.07
2.08
2.26
2.46
2.63
20.68
3.35%
0.69%
—
9.06
FCF per shareNT$
21.73
23.59
26.64
27.57
27.48
25.12
28.67
26.62
28.53
30.22
13.37
1.92%
4.74%
—
14.74
Dividend per shNT$
2.43
2.14
2.29
2.44
2.50
2.25
2.21
2.11
1.92
2.12
16.54
(3.26%)
(2.20%)
—
28.24
Div yield (avg)%
26.16
28.59
28.87
30.41
27.52
27.79
26.50
23.82
25.92
28.61
13.83
26.50
27.65
52
12.47
Payout ratio%
17.66
15.75
14.09
16.35
18.63
21.39
19.34
16.42
17.39
15.11
22.12
17.39
16.91
20
38.65
Shares (diluted)M
52.54
54.28
53.62
57.60
64.34
62.52
62.91
65.08
64.97
73.50
40.04
2.70%
2.84%
69
3.98
Buyback yield%
9.41
7.90
8.45
9.38
7.49
4.83
6.31
7.34
10.02
9.99
19.29
7.34
8.18
84
1.329
D/E ratiox
1.273
1.464
1.482
1.628
1.767
2.038
2.238
2.653
3.172
3.821
0.399
2.653
1.903
14
0.963
Enterprise valueNT$B
1.971
2.196
2.577
2.699
2.898
2.925
3.488
4.105
4.356
4.838
0.183
10.80%
10.34%
61
881.1
LT debtNT$M
111.7
102.9
94.89
102.3
108.6
99.70
107.8
120.7
134.6
143.4
355.0
5.71%
3.71%
17
Cost of revenue
2.63%
0.97×
Operating expenses
3.25%
1.04×
Property and equipment
17.24%
Goodwill & intangibles
15.24%