1.295
RevenueNT$B
1.144
1.171
1.208
1.282
1.311
1.379
1.433
1.480
1.555
1.628
1.412
4.43%
4.18%
77
20.84
Revenue growth%
18.05
19.58
22.54
23.61
21.18
22.24
20.42
19.16
17.06
18.91
9.00
19.16
20.00
44
17.04
Gross margin%
3.65
5.36
5.24
4.19
1.99
0.63
0.40
0.40
1.35
3.97
10.82
0.63
2.82
87
21.89
Operating margin%
8.71
7.48
10.08
11.93
11.85
9.22
9.82
11.39
13.07
10.62
29.14
10.62
10.35
82
21.72
Net margin%
16.29
15.48
15.11
12.52
9.88
9.15
11.95
14.46
16.39
14.05
17.93
14.05
14.26
27
25.92
P/E ratio (avg)x
51.95
59.78
68.56
72.48
80.06
78.37
95.12
107.2
108.8
116.7
37.66
107.2
79.22
45
21.87
EV/EBITx
21.85
23.59
23.45
21.78
22.06
22.48
23.53
22.89
23.61
26.40
13.85
23.53
23.17
61
5.64
FCF yield (avg)%
13.58
13.48
14.66
15.39
13.60
16.47
15.49
13.08
15.45
17.67
4.97
15.49
15.02
24
12.00
FCF margin%
5.74
5.74
7.08
7.75
7.37
8.94
8.73
10.81
13.58
10.98
16.76
10.81
8.24
71
1.526
FCF / Net incomex
1.633
1.928
1.991
1.983
2.108
2.447
2.753
2.995
2.949
2.962
0.679
2.949
2.277
70
24.73
ROIC%
12.31
13.42
13.81
14.76
12.63
13.22
15.32
15.14
17.19
19.62
26.28
15.32
14.29
82
26.64
Return on equity%
17.55
16.49
14.89
16.43
17.27
16.49
18.56
19.54
19.15
19.13
4.62
19.13
17.41
61
19.29
Return on assets%
24.60
23.96
25.71
24.44
22.39
22.97
22.37
25.17
22.30
24.31
16.25
22.97
24.13
41
4.68
EPSNT$
4.08
4.47
5.22
5.84
5.96
6.23
7.09
7.83
9.43
9.82
5.12
10.49%
10.67%
—
17.35
EPS growth%
23.57
20.61
21.85
21.79
21.13
20.49
21.89
19.64
18.36
19.00
23.19
19.64
20.87
61
9.15
Bookvalue per shNT$
8.30
9.42
10.24
10.63
12.10
11.91
13.53
15.17
14.86
15.02
1.47
4.41%
5.63%
—
9.05
FCF per shareNT$
7.35
7.30
6.89
6.87
6.44
6.07
5.78
5.48
5.02
4.58
6.53
(6.59%)
(4.07%)
—
5.54
Dividend per shNT$
7.90
8.98
10.30
10.90
11.13
12.63
14.45
14.43
14.28
13.94
2.19
4.61%
6.66%
—
19.77
Div yield (avg)%
0.40
2.19
1.53
4.38
5.01
7.64
9.37
6.47
6.94
6.66
23.23
6.94
5.74
81
24.26
Payout ratio%
2.77
4.20
4.50
6.31
8.72
11.46
13.05
14.93
15.41
12.69
17.68
13.05
10.09
68
99.75
Shares (diluted)M
112.6
106.7
121.2
125.6
116.9
120.4
134.8
135.0
147.8
162.2
95.62
6.76%
4.34%
48
17.42
Buyback yield%
2.32
2.11
4.97
7.24
9.49
10.52
10.97
9.95
7.09
6.86
9.03
9.95
7.17
7
1.290
D/E ratiox
0.768
0.831
0.767
0.727
0.749
0.773
0.734
0.787
0.717
0.623
0.386
0.734
0.758
53
0.144
Enterprise valueNT$B
1.391
1.355
1.385
1.347
1.423
1.537
1.379
1.437
1.304
1.381
1.788
(0.59%)
0.34%
81
2.120
LT debtNT$B
0.293
0.318
0.331
0.309
0.336
0.345
0.372
0.337
0.295
0.296
1.122
(2.49%)
0.69%
56
Cost of revenue
3.90%
0.97×
Operating expenses
4.74%
1.05×
Property and equipment
20.29%
Cash and investments
15.53%