0.593
RevenueNT$B
1.151
1.232
1.337
1.403
1.490
1.616
1.734
1.867
2.000
2.133
0.616
7.43%
6.96%
92
19.40
Revenue growth%
27.80
29.08
28.90
27.16
26.49
27.10
30.08
30.90
29.33
30.95
26.94
30.08
28.99
60
21.04
Gross margin%
0.40
1.45
2.70
1.18
0.40
0.40
0.40
2.08
2.49
1.98
23.12
1.98
1.32
26
4.41
Operating margin%
34.39
34.22
32.86
31.60
29.32
27.51
24.56
25.65
23.87
21.46
3.29
24.56
28.42
33
19.00
Net margin%
3.85
2.30
0.40
1.33
0.40
1.53
1.77
0.86
0.74
2.84
14.01
1.53
1.43
95
10.82
P/E ratio (avg)x
42.30
46.35
53.49
53.67
60.07
68.70
75.18
72.52
78.08
74.49
24.82
74.49
64.39
37
7.093
EV/EBITx
20.57
18.35
16.92
15.85
14.42
13.63
11.94
11.29
11.05
10.31
16.56
11.29
14.03
88
4.07
FCF yield (avg)%
9.43
10.97
8.72
9.80
11.22
9.85
8.85
9.33
9.10
7.14
29.23
9.10
9.38
64
8.53
FCF margin%
11.18
10.58
11.12
13.60
13.17
14.66
14.86
16.06
14.15
11.20
26.54
14.66
13.38
94
1.106
FCF / Net incomex
2.599
2.570
2.961
3.061
3.447
3.823
4.263
4.766
5.403
5.815
0.493
4.766
3.635
36
6.29
ROIC%
23.75
20.88
22.00
22.39
20.45
18.61
20.35
19.53
20.07
21.61
11.53
20.07
20.66
92
26.42
Return on equity%
3.18
4.48
3.15
5.70
8.05
9.86
8.29
6.24
7.53
5.54
19.48
7.53
5.97
68
18.28
Return on assets%
12.73
13.10
13.60
15.45
14.13
16.51
13.97
12.16
9.76
10.01
26.36
12.16
13.35
37
9.40
EPSNT$
7.55
7.44
8.00
7.58
8.63
8.87
9.47
10.13
11.04
11.23
9.91
5.40%
5.49%
—
12.08
EPS growth%
23.43
26.14
23.65
25.31
27.45
29.73
32.11
34.92
34.49
32.98
13.06
32.98
28.59
87
3.81
Bookvalue per shNT$
3.93
4.02
4.12
4.66
5.21
5.06
4.88
5.61
6.39
6.93
10.33
5.84%
7.25%
—
13.38
FCF per shareNT$
6.19
6.64
7.07
6.40
6.96
7.27
6.42
5.72
6.18
6.12
14.67
(2.52%)
(0.84%)
—
11.36
Dividend per shNT$
7.03
7.39
7.51
7.47
7.70
8.40
8.06
7.39
7.09
7.21
12.32
(1.29%)
0.42%
—
17.00
Div yield (avg)%
23.57
22.72
21.99
24.86
23.92
25.60
25.51
23.16
20.94
18.11
8.55
23.16
23.36
75
10.37
Payout ratio%
24.64
25.01
22.15
21.10
20.92
23.67
21.91
22.26
19.37
20.22
12.96
21.91
22.03
24
91.65
Shares (diluted)M
82.91
88.64
83.48
72.42
78.47
74.58
66.68
69.88
70.59
62.98
89.93
(4.30%)
(3.88%)
78
15.64
Buyback yield%
0.40
1.63
4.34
3.51
2.81
3.57
3.56
6.20
7.43
5.70
28.31
5.70
3.57
7
0.797
D/E ratiox
1.186
1.176
1.280
1.258
1.211
1.317
1.157
1.034
1.113
0.965
1.760
1.113
1.181
56
0.157
Enterprise valueNT$B
1.713
1.648
1.595
1.670
1.855
2.152
2.186
2.460
2.606
2.915
1.482
9.46%
6.50%
66
1.678
LT debtNT$B
0.180
0.184
0.179
0.170
0.181
0.170
0.180
0.203
0.191
0.207
1.632
2.76%
1.02%
41
Cost of revenue
7.09%
1.01×
Operating expenses
6.18%
0.93×
Goodwill & intangibles
15.29%
Property and equipment
13.83%