2.023
RevenueNT$B
2.484
2.693
2.884
3.159
3.477
3.731
4.003
4.374
4.711
5.196
2.168
8.36%
8.79%
86
3.61
Revenue growth%
19.88
19.90
21.57
24.51
26.72
25.80
26.60
27.14
28.49
26.40
12.61
26.60
26.10
20
28.90
Gross margin%
27.86
28.37
27.15
26.72
26.14
27.50
28.77
30.77
32.87
31.00
4.53
30.77
28.12
13
19.64
Operating margin%
30.19
27.24
26.73
25.23
26.85
28.94
28.74
27.71
25.16
24.80
24.55
27.71
27.04
87
18.06
Net margin%
15.09
16.24
13.76
13.64
12.19
9.25
8.12
10.78
10.16
11.15
15.33
10.16
11.67
66
27.39
P/E ratio (avg)x
13.36
12.02
11.87
12.42
11.87
12.72
11.04
9.900
9.039
8.294
17.14
9.900
11.87
25
27.28
EV/EBITx
35.07
33.91
33.06
34.00
35.03
38.59
37.51
41.24
47.68
55.23
17.78
41.24
36.29
45
8.17
FCF yield (avg)%
15.31
13.96
12.68
11.47
13.53
14.67
11.96
13.92
16.69
14.75
19.01
14.67
13.94
36
13.41
FCF margin%
8.81
5.81
3.39
3.78
4.20
3.12
1.42
0.40
0.73
0.40
21.44
0.73
3.25
32
1.200
FCF / Net incomex
0.986
1.038
1.061
1.066
1.142
1.063
1.118
0.992
1.036
1.131
1.223
1.063
1.062
58
18.91
ROIC%
1.99
4.59
2.66
4.61
1.86
1.41
0.40
1.14
0.50
0.40
9.57
0.50
1.63
37
6.16
Return on equity%
8.02
10.22
10.03
10.16
12.22
11.94
12.63
15.43
13.38
10.84
2.22
12.63
11.39
30
12.99
Return on assets%
23.65
22.17
23.14
26.08
23.39
23.59
24.51
26.03
23.23
22.57
3.44
23.59
23.49
24
7.06
EPSNT$
6.35
6.96
7.14
8.54
9.28
10.06
10.22
11.63
12.94
15.56
7.52
10.89%
10.40%
—
17.28
EPS growth%
18.50
21.22
20.13
20.77
22.08
19.09
16.39
15.72
13.44
14.86
29.76
15.72
18.80
54
3.97
Bookvalue per shNT$
5.65
5.57
5.66
5.83
5.71
6.20
5.88
5.49
5.09
4.61
3.56
(4.20%)
(2.38%)
—
10.94
FCF per shareNT$
3.73
3.66
3.35
3.65
4.18
3.81
3.94
3.82
4.27
4.73
5.04
2.52%
2.49%
—
3.60
Dividend per shNT$
18.98
21.88
24.46
23.66
26.85
29.05
29.01
33.96
36.63
40.05
3.03
8.32%
8.46%
—
29.01
Div yield (avg)%
7.73
8.70
6.57
5.41
3.42
1.82
1.59
3.17
0.40
0.40
20.81
1.59
3.29
63
21.62
Payout ratio%
27.67
25.72
28.16
29.32
31.88
32.82
34.38
32.55
33.38
32.61
26.81
32.82
32.21
55
114.5
Shares (diluted)M
206.3
218.2
220.9
228.3
228.2
240.9
290.8
322.2
375.5
440.5
118.2
14.05%
7.58%
7
8.84
Buyback yield%
19.42
18.21
20.17
17.79
18.56
18.00
19.16
21.41
19.58
17.80
16.11
19.16
18.86
36
1.117
D/E ratiox
1.494
1.364
1.432
1.455
1.319
1.348
1.232
1.151
1.219
1.168
1.207
1.219
1.333
81
0.721
Enterprise valueNT$B
1.743
2.022
2.141
2.097
2.375
2.531
2.831
2.850
3.466
4.038
3.858
11.20%
9.00%
70
4.950
LT debtNT$B
6.052
6.932
6.577
6.891
7.323
8.102
7.857
8.584
9.984
9.554
0.537
5.46%
5.22%
39
Cost of revenue
8.79%
1.00×
Operating expenses
9.19%
1.04×
Property and equipment
16.32%