1.028
RevenueNT$B
0.816
0.821
0.843
0.860
0.896
0.928
0.947
0.948
0.983
1.008
1.123
2.37%
2.55%
46
21.32
Revenue growth%
19.02
19.91
22.54
21.95
24.03
21.96
23.39
21.22
20.20
18.85
29.72
21.22
21.58
89
4.80
Gross margin%
6.74
6.20
5.39
6.48
8.07
5.45
7.26
9.55
9.35
10.58
19.22
9.35
7.00
79
24.37
Operating margin%
11.49
9.66
6.93
6.96
4.86
3.75
4.36
2.06
4.91
7.48
10.81
4.36
5.92
79
8.58
Net margin%
14.46
13.07
14.39
14.99
15.25
12.99
13.17
11.37
9.69
7.25
24.59
11.37
13.12
10
30.91
P/E ratio (avg)x
38.12
40.66
38.97
40.11
43.60
40.63
47.00
43.81
44.07
46.15
21.94
44.07
42.13
34
34.72
EV/EBITx
20.50
21.20
20.26
21.87
19.42
21.65
22.31
19.77
18.82
18.05
16.08
19.77
20.38
86
23.75
FCF yield (avg)%
14.11
12.66
11.49
12.37
13.21
14.35
13.68
16.13
19.09
19.26
15.75
16.13
13.89
35
5.58
FCF margin%
23.41
22.15
19.93
17.82
20.31
20.32
19.71
21.61
18.89
21.54
10.97
20.32
20.32
81
0.572
FCF / Net incomex
0.918
0.939
1.052
1.058
1.205
1.274
1.298
1.531
1.619
1.586
1.173
1.531
1.240
78
13.45
ROIC%
24.44
21.50
19.58
22.46
19.70
21.81
24.76
23.02
25.41
27.90
7.61
24.76
22.74
65
10.74
Return on equity%
13.35
15.02
12.27
14.56
13.35
13.96
12.28
12.57
11.33
13.75
16.13
12.57
13.35
55
28.96
Return on assets%
23.31
23.80
25.86
28.67
25.86
27.21
26.79
26.29
24.83
27.17
25.06
26.79
26.08
50
2.99
EPSNT$
4.06
4.12
3.71
3.86
3.64
3.49
3.73
3.58
3.68
3.91
3.31
1.45%
(0.22%)
—
11.34
EPS growth%
14.82
14.59
13.83
16.67
16.03
14.72
13.99
14.93
15.96
16.33
23.78
14.93
14.88
95
8.97
Bookvalue per shNT$
8.83
8.57
9.01
8.55
8.15
9.36
8.75
10.15
10.19
10.52
5.90
5.25%
2.12%
—
3.42
FCF per shareNT$
10.08
10.30
11.07
11.13
11.31
11.92
13.74
14.02
15.10
16.76
3.72
8.19%
5.49%
—
8.98
Dividend per shNT$
1.90
2.03
2.27
2.07
1.96
2.01
1.98
1.94
1.99
2.14
9.54
1.80%
0.49%
—
11.23
Div yield (avg)%
5.91
8.80
6.45
3.96
3.15
0.93
0.40
0.40
0.40
1.74
21.73
0.40
2.44
14
22.36
Payout ratio%
28.35
25.91
23.55
25.99
23.99
25.45
24.06
24.62
25.87
25.89
10.19
25.45
25.66
90
75.49
Shares (diluted)M
124.7
129.9
148.3
149.8
175.8
203.7
211.3
249.5
297.4
349.6
75.80
14.74%
12.18%
73
6.14
Buyback yield%
26.56
29.39
27.70
26.69
24.58
23.47
20.81
20.47
19.74
17.61
27.91
20.47
24.03
70
0.128
D/E ratiox
1.861
1.871
2.013
2.254
2.525
2.846
3.418
3.527
3.717
4.026
1.702
3.527
2.685
60
0.530
Enterprise valueNT$B
0.786
0.761
0.703
0.785
0.729
0.662
0.602
0.676
0.670
0.737
1.215
0.24%
0.48%
20
0.220
LT debtNT$B
1.313
1.525
1.519
1.446
1.430
1.557
1.715
1.965
1.957
2.066
1.124
7.64%
5.81%
60
Cost of revenue
2.59%
1.00×
Operating expenses
2.20%
0.97×
Goodwill & intangibles
17.32%
Property and equipment
14.20%