1.954
RevenueNT$B
2.073
2.113
2.220
2.356
2.502
2.618
2.767
2.826
2.997
3.122
2.078
4.53%
4.65%
49
4.79
Revenue growth%
28.20
28.37
31.23
28.55
30.19
32.45
33.84
32.20
33.86
36.72
27.11
33.84
31.72
75
16.34
Gross margin%
9.09
8.87
6.02
3.27
5.45
8.34
6.38
4.64
3.60
5.07
27.00
5.07
5.73
31
8.30
Operating margin%
4.64
2.07
3.26
3.53
4.21
5.44
3.83
5.36
5.70
6.06
19.92
5.44
4.43
54
11.91
Net margin%
13.18
11.96
13.84
13.03
13.13
13.21
11.61
9.84
11.28
13.84
3.43
11.61
13.08
68
20.46
P/E ratio (avg)x
21.03
22.01
21.93
23.05
20.71
20.62
19.78
19.14
18.02
19.92
19.83
19.78
20.66
36
16.94
EV/EBITx
27.82
30.12
31.93
34.90
34.66
36.55
35.65
38.45
42.05
46.52
19.35
38.45
35.27
84
26.69
FCF yield (avg)%
23.04
25.83
25.46
27.13
30.00
28.79
28.26
30.89
28.18
26.09
25.25
28.26
27.66
45
11.21
FCF margin%
12.60
15.54
12.82
10.01
12.73
13.37
13.20
15.33
15.15
13.95
6.92
13.95
13.28
43
0.178
FCF / Net incomex
1.397
1.667
1.968
2.134
2.386
2.620
2.692
2.811
3.149
3.157
0.342
2.811
2.503
33
18.93
ROIC%
2.58
1.50
4.24
5.61
8.59
8.11
6.78
5.24
6.67
8.42
18.87
6.78
6.14
44
7.39
Return on equity%
11.10
10.65
10.05
10.67
12.42
11.68
13.01
11.16
8.53
11.06
25.63
11.16
11.08
71
4.40
Return on assets%
6.79
4.91
5.32
2.52
0.40
0.40
1.39
0.79
1.82
1.45
22.83
1.39
1.63
59
25.51
EPSNT$
7.56
7.81
8.15
8.79
8.65
10.21
11.83
11.56
13.63
15.54
27.84
12.44%
8.20%
—
7.66
EPS growth%
29.03
26.45
28.62
29.01
27.50
26.60
24.62
25.31
28.03
27.23
6.02
26.60
27.36
53
9.23
Bookvalue per shNT$
29.24
32.57
36.94
38.21
35.74
41.39
45.03
52.76
60.30
67.67
23.46
13.62%
8.78%
—
9.97
FCF per shareNT$
4.62
4.37
4.31
4.47
4.07
3.70
3.87
3.96
3.90
4.39
18.66
1.50%
(0.16%)
—
15.10
Dividend per shNT$
16.89
15.91
15.94
16.22
17.53
17.17
19.42
19.49
21.13
23.17
13.89
5.74%
4.44%
—
3.56
Div yield (avg)%
11.63
14.29
14.53
17.28
15.27
13.34
11.07
12.78
15.34
18.27
7.72
13.34
14.41
68
9.75
Payout ratio%
7.20
9.69
10.97
8.50
10.01
10.34
13.00
15.65
17.53
20.14
11.82
15.65
10.66
55
67.37
Shares (diluted)M
47.19
48.50
49.16
53.33
49.01
49.58
48.24
42.89
47.26
44.36
64.94
(1.97%)
(1.55%)
49
6.64
Buyback yield%
20.62
19.59
20.21
19.23
20.94
23.03
23.13
20.33
18.30
16.46
22.31
20.33
20.27
62
0.135
D/E ratiox
0.193
0.192
0.176
0.161
0.170
0.149
0.157
0.153
0.147
0.156
1.218
0.153
0.159
70
2.566
Enterprise valueNT$B
1.374
1.255
1.328
1.254
1.157
1.284
1.170
1.230
1.394
1.463
2.364
4.80%
1.25%
59
0.322
LT debtNT$B
3.134
3.544
3.892
3.957
4.519
4.414
4.919
5.597
6.195
6.739
1.841
8.32%
9.05%
69
Cost of revenue
4.75%
1.01×
Operating expenses
4.15%
0.95×
Cash and investments
19.16%