1.518
RevenueNT$B
2.478
2.642
2.873
3.019
3.251
3.430
3.717
3.964
4.255
4.639
1.647
7.37%
7.11%
83
23.67
Revenue growth%
13.24
12.52
13.81
14.98
13.26
14.64
13.31
16.15
15.59
15.03
27.84
15.03
14.23
52
18.93
Gross margin%
24.71
25.00
24.80
25.94
23.50
20.95
23.09
23.22
23.56
20.98
8.51
23.09
23.53
21
15.03
Operating margin%
11.83
11.08
13.95
16.87
19.33
17.34
19.91
18.67
17.45
15.01
13.77
17.45
17.11
48
8.66
Net margin%
4.59
2.45
5.06
5.57
3.60
3.66
2.33
3.04
3.36
5.44
18.74
3.36
3.63
90
20.29
P/E ratio (avg)x
34.41
34.48
31.87
30.18
32.56
34.36
33.77
32.54
32.03
32.23
10.97
32.54
32.55
38
19.30
EV/EBITx
64.39
76.73
84.81
87.54
95.32
96.37
111.7
118.4
133.8
152.5
7.791
118.4
95.85
90
19.03
FCF yield (avg)%
29.17
29.43
27.94
30.01
30.32
31.17
28.25
30.86
29.26
30.63
19.55
30.63
29.72
74
10.78
FCF margin%
2.04
3.98
4.03
6.06
8.83
11.22
8.68
7.33
7.25
9.66
5.21
8.68
7.29
64
1.640
FCF / Net incomex
0.568
0.620
0.633
0.651
0.597
0.568
0.595
0.605
0.522
0.509
1.102
0.568
0.596
58
2.82
ROIC%
12.15
14.29
15.90
14.19
15.27
15.00
15.94
17.97
18.04
17.76
14.32
17.76
15.58
17
22.21
Return on equity%
7.81
5.58
8.25
7.80
7.07
8.16
8.13
10.81
9.42
9.42
22.10
9.42
8.14
46
12.33
Return on assets%
10.43
8.11
5.15
7.79
8.87
9.41
6.58
9.47
12.44
15.37
4.22
9.47
9.14
67
8.48
EPSNT$
13.76
14.70
16.67
17.45
18.48
20.09
21.33
23.11
23.36
24.40
8.92
5.71%
5.38%
—
26.88
EPS growth%
21.76
19.03
16.26
14.54
14.56
15.22
15.25
16.43
14.61
16.71
6.03
15.25
15.75
45
22.12
Bookvalue per shNT$
8.98
8.00
7.90
7.50
7.27
7.48
7.87
7.82
8.32
8.73
18.19
3.71%
(0.88%)
—
21.53
FCF per shareNT$
18.97
20.55
22.34
23.07
24.75
29.25
29.09
30.40
31.12
30.68
24.03
4.38%
6.06%
—
5.59
Dividend per shNT$
5.07
6.10
6.40
6.81
7.70
7.86
7.62
7.89
8.78
10.38
13.61
6.16%
9.00%
—
9.33
Div yield (avg)%
27.80
27.32
28.44
25.95
24.49
25.29
27.49
29.91
31.06
32.37
28.85
29.91
27.65
64
10.05
Payout ratio%
34.10
33.49
34.43
31.89
33.88
35.48
36.64
39.22
37.61
36.02
21.83
36.64
34.96
86
79.06
Shares (diluted)M
112.8
111.8
124.2
144.8
148.9
170.5
193.1
206.5
215.3
243.0
79.36
10.28%
9.45%
28
27.38
Buyback yield%
31.71
30.74
33.49
34.67
32.13
33.13
34.40
36.13
35.55
34.30
26.37
34.40
33.90
70
1.234
D/E ratiox
0.174
0.186
0.187
0.202
0.207
0.224
0.237
0.225
0.238
0.262
0.777
0.237
0.216
70
3.256
Enterprise valueNT$B
1.212
1.271
1.246
1.410
1.550
1.600
1.787
1.748
1.911
1.995
1.480
5.18%
6.29%
66
1.789
LT debtNT$B
0.434
0.442
0.501
0.532
0.600
0.581
0.662
0.749
0.883
0.925
2.483
9.04%
8.99%
90
Cost of revenue
7.11%
1.00×
Operating expenses
7.63%
1.05×
Goodwill & intangibles
19.94%
Property and equipment
18.38%