1.313
RevenueNT$B
2.412
2.525
2.665
2.777
2.870
2.994
3.142
3.268
3.339
3.410
1.410
3.51%
3.87%
66
7.64
Revenue growth%
31.83
34.07
33.22
34.86
34.40
32.46
32.19
31.18
32.55
29.60
4.05
32.19
32.51
21
20.54
Gross margin%
22.21
21.12
23.70
22.59
20.70
21.73
24.31
26.71
25.36
24.35
8.14
24.35
23.15
20
27.49
Operating margin%
28.22
26.86
23.90
24.45
23.24
22.68
24.63
25.18
23.52
22.40
29.11
23.52
24.17
70
16.66
Net margin%
15.07
17.76
20.11
18.53
19.91
20.27
17.67
15.29
17.89
18.52
5.04
17.89
18.20
47
15.26
P/E ratio (avg)x
16.15
15.50
16.26
16.69
14.54
15.77
15.32
16.20
16.70
17.53
34.62
16.20
16.17
12
11.19
EV/EBITx
49.41
58.41
65.58
77.89
86.19
84.10
84.94
91.08
105.1
116.5
32.34
91.08
84.52
38
7.11
FCF yield (avg)%
25.47
23.47
23.81
23.77
26.38
29.03
30.41
30.09
27.84
29.95
21.59
29.95
27.11
22
10.87
FCF margin%
28.20
26.33
27.85
29.24
30.81
28.05
28.10
27.26
27.73
24.81
3.01
27.73
27.95
31
0.131
FCF / Net incomex
1.241
1.320
1.448
1.351
1.330
1.256
1.143
1.016
0.905
0.809
1.439
1.016
1.248
31
7.32
ROIC%
0.40
3.29
6.07
5.21
2.82
3.99
5.93
8.88
8.19
7.66
9.73
7.66
5.57
30
15.18
Return on equity%
18.33
19.53
20.86
23.08
24.29
25.35
26.07
24.02
26.52
27.51
27.93
26.07
24.15
94
7.18
Return on assets%
25.28
22.37
21.81
23.88
22.08
23.51
20.65
22.78
24.84
26.50
9.21
23.51
23.14
56
19.31
EPSNT$
39.59
43.85
47.21
48.00
54.82
54.56
62.63
68.72
66.06
74.66
19.83
6.37%
7.41%
—
29.94
EPS growth%
23.74
21.58
20.51
18.90
17.51
19.86
19.37
18.79
18.91
20.43
20.75
19.37
19.62
14
26.87
Bookvalue per shNT$
42.47
45.35
42.67
48.75
47.92
47.50
52.32
56.21
56.88
62.53
14.18
5.47%
4.09%
—
9.60
FCF per shareNT$
20.99
22.19
21.46
18.86
19.30
17.38
15.53
16.07
16.88
15.24
20.07
(4.61%)
(4.03%)
—
6.31
Dividend per shNT$
13.43
13.54
12.05
12.61
12.94
12.90
11.55
11.85
10.25
10.67
13.63
(3.78%)
(2.89%)
—
28.61
Div yield (avg)%
8.76
11.38
13.88
15.26
15.32
12.39
14.21
15.24
17.73
17.37
16.05
15.24
14.73
78
27.24
Payout ratio%
19.56
21.49
21.96
21.73
20.40
18.21
19.65
20.59
18.37
16.18
9.25
18.37
20.03
53
70.32
Shares (diluted)M
129.3
132.6
129.6
140.5
154.7
173.2
207.1
214.1
242.9
273.1
72.93
12.04%
9.64%
54
21.80
Buyback yield%
15.89
14.31
16.57
17.22
18.78
17.64
19.57
20.95
19.03
17.94
23.70
19.03
17.79
78
1.268
D/E ratiox
0.647
0.665
0.747
0.812
0.836
0.809
0.830
0.987
1.175
1.256
0.880
0.987
0.821
29
0.975
Enterprise valueNT$B
2.509
2.721
2.841
3.087
3.191
3.081
3.635
4.232
4.231
4.434
1.991
6.80%
5.50%
72
1.193
LT debtNT$B
1.094
1.021
1.130
1.025
1.017
0.902
0.836
0.815
0.746
0.711
0.497
(6.91%)
(3.95%)
75
Cost of revenue
3.88%
1.00×
Operating expenses
4.15%
1.03×
Property and equipment
19.99%