5.549
RevenueNT$B
4.583
4.936
5.388
5.885
6.485
7.003
7.567
8.351
9.206
9.956
5.871
8.95%
8.96%
78
22.36
Revenue growth%
25.95
23.78
21.43
21.79
22.37
24.68
26.80
25.93
23.76
26.63
18.71
25.93
24.23
25
18.81
Gross margin%
7.83
5.39
7.82
5.32
7.80
5.75
6.57
6.12
8.00
5.39
3.70
6.12
6.35
71
23.87
Operating margin%
21.84
20.94
20.50
22.17
24.12
25.14
23.79
25.00
25.76
25.98
8.07
25.14
23.95
52
9.14
Net margin%
14.12
14.43
14.92
16.33
13.53
15.22
12.34
14.09
13.28
13.91
3.05
13.91
14.10
65
14.29
P/E ratio (avg)x
17.18
19.78
19.16
20.57
24.49
24.08
28.26
33.68
34.38
37.58
23.69
33.68
24.28
53
34.25
EV/EBITx
14.25
15.82
16.63
20.05
23.90
26.23
30.82
33.89
40.21
42.20
21.83
33.89
25.06
28
6.04
FCF yield (avg)%
25.04
27.20
27.92
27.67
28.91
31.84
32.64
35.15
36.54
38.35
3.10
35.15
30.38
16
4.93
FCF margin%
22.60
20.79
23.48
26.11
25.64
28.55
30.57
30.73
29.82
31.33
8.58
30.57
27.33
44
0.243
FCF / Net incomex
1.991
2.025
2.027
2.258
2.278
2.577
2.801
3.078
3.300
3.706
0.198
3.078
2.427
38
27.99
ROIC%
23.33
25.56
24.58
24.45
25.27
25.37
26.76
27.21
27.06
26.13
22.23
26.76
25.47
57
23.32
Return on equity%
8.29
8.42
10.36
12.15
9.74
7.17
7.36
7.72
7.40
7.82
24.50
7.40
8.05
78
16.11
Return on assets%
20.03
18.99
16.90
15.23
14.44
14.53
12.86
15.20
14.92
17.47
26.96
14.92
15.22
43
19.64
EPSNT$
20.59
20.28
19.75
22.93
27.36
29.82
29.48
32.04
35.90
39.27
20.34
7.50%
6.39%
—
23.42
EPS growth%
29.65
30.18
28.89
31.81
33.58
31.96
28.98
28.24
27.76
26.94
8.25
28.24
29.31
7
36.84
Bookvalue per shNT$
25.48
22.82
23.10
25.79
29.05
31.84
33.69
34.48
37.25
35.15
17.86
3.88%
2.55%
—
16.53
FCF per shareNT$
13.12
12.25
13.35
13.85
13.43
12.65
13.34
14.88
14.15
13.05
14.40
(0.57%)
0.23%
—
17.12
Dividend per shNT$
11.82
11.67
11.77
13.04
11.81
11.94
13.22
12.13
13.00
12.88
24.54
1.74%
(0.30%)
—
8.78
Div yield (avg)%
22.05
23.43
25.60
26.02
28.66
27.58
26.21
24.79
25.66
24.04
10.36
25.66
25.63
50
4.84
Payout ratio%
16.76
13.82
12.62
15.29
13.66
13.50
11.04
9.51
11.00
10.56
28.11
11.00
13.06
14
143.4
Shares (diluted)M
113.0
100.3
85.60
79.39
81.10
78.62
72.72
71.96
67.70
57.67
148.5
(6.59%)
(7.15%)
23
21.65
Buyback yield%
10.81
13.70
14.53
16.78
16.42
19.24
18.84
18.66
20.56
19.07
2.78
19.07
17.72
79
1.789
D/E ratiox
1.874
2.165
2.347
2.312
2.453
2.606
3.144
3.741
3.734
4.475
0.465
3.734
2.529
39
1.301
Enterprise valueNT$B
1.208
1.381
1.316
1.480
1.648
1.674
1.680
1.585
1.742
1.845
0.490
2.28%
4.47%
82
7.383
LT debtNT$B
1.199
1.287
1.519
1.639
1.716
1.684
1.933
1.973
2.117
2.205
2.536
5.14%
6.63%
64
Cost of revenue
8.85%
0.99×
Operating expenses
8.83%
0.99×
Property and equipment
17.30%
Cash and investments
16.61%