4.412
RevenueNT$B
3.288
3.450
3.708
3.961
4.158
4.544
4.942
5.311
5.725
6.067
4.574
7.85%
6.87%
51
20.57
Revenue growth%
29.88
28.46
30.18
28.70
29.46
31.29
30.91
32.32
29.60
31.57
20.13
31.29
30.03
83
17.81
Gross margin%
27.93
28.77
30.77
29.78
27.37
25.70
28.08
28.22
27.08
26.42
9.28
27.08
28.01
28
24.02
Operating margin%
32.83
31.96
32.63
34.55
31.60
30.78
30.68
28.17
28.23
31.05
28.86
30.68
31.33
63
18.13
Net margin%
24.72
25.57
23.35
20.60
18.19
16.26
14.35
15.16
14.41
16.09
29.00
15.16
17.22
8
9.908
P/E ratio (avg)x
24.88
23.49
19.91
18.24
18.03
15.64
15.84
15.13
15.92
16.42
10.72
15.84
17.22
49
33.84
EV/EBITx
24.98
25.11
23.80
24.69
21.92
23.57
21.76
21.50
22.24
24.62
33.10
22.24
23.69
47
13.97
FCF yield (avg)%
15.63
17.26
17.94
20.31
18.54
18.86
21.11
19.69
22.24
25.04
19.69
21.11
19.28
67
17.12
FCF margin%
33.43
33.31
30.90
28.74
28.85
27.59
30.05
28.21
27.51
26.79
10.67
27.59
28.79
29
1.218
FCF / Net incomex
1.482
1.620
1.882
1.826
2.049
2.310
2.499
2.519
2.930
3.260
1.571
2.519
2.179
85
2.91
ROIC%
30.36
29.16
30.13
28.10
28.23
29.65
31.13
32.01
32.12
34.47
8.95
32.01
30.25
58
23.95
Return on equity%
13.29
15.85
18.28
15.93
14.18
13.37
12.49
11.72
11.44
10.34
14.71
11.72
13.33
21
20.03
Return on assets%
15.09
13.57
12.42
14.77
17.38
19.35
21.80
20.95
22.92
25.89
20.26
21.80
18.36
21
26.44
EPSNT$
20.60
20.27
21.77
23.86
26.98
31.50
31.17
33.35
34.81
36.78
27.70
6.40%
6.79%
—
29.51
EPS growth%
15.96
15.34
12.94
11.79
12.52
13.55
10.77
9.56
7.62
10.34
3.62
10.34
12.15
61
20.90
Bookvalue per shNT$
20.45
19.46
21.12
21.91
21.78
20.41
20.79
22.15
24.82
26.20
4.91
3.76%
2.35%
—
36.16
FCF per shareNT$
23.32
25.37
24.21
26.08
27.51
29.59
32.71
35.60
39.43
40.66
13.78
8.13%
5.91%
—
34.70
Dividend per shNT$
33.31
32.58
33.12
34.46
30.98
31.20
28.21
29.90
30.46
30.54
6.30
(0.28%)
(0.13%)
—
10.34
Div yield (avg)%
19.41
20.32
22.01
21.94
23.79
21.86
21.33
22.43
21.99
19.68
7.22
21.86
21.90
29
9.27
Payout ratio%
23.03
24.94
24.20
26.89
24.01
22.07
20.35
18.41
20.24
20.46
9.49
20.35
22.55
6
143.5
Shares (diluted)M
129.5
116.9
110.8
99.09
103.9
116.4
104.1
96.74
90.02
94.39
144.6
(1.89%)
(3.55%)
91
3.98
Buyback yield%
9.89
10.62
12.08
10.03
8.93
11.40
8.80
9.67
6.98
8.01
18.68
8.80
9.78
15
0.478
D/E ratiox
1.028
0.998
0.891
0.975
0.878
0.855
0.901
0.810
0.866
0.929
0.850
0.866
0.896
42
6.447
Enterprise valueNT$B
5.238
5.099
4.915
4.622
4.046
3.433
3.607
3.256
3.508
3.734
1.134
(1.59%)
(4.09%)
22
5.805
LT debtNT$B
8.685
9.520
10.88
13.03
12.97
15.08
16.40
19.12
22.43
26.26
1.840
15.16%
11.30%
58
Cost of revenue
6.84%
1.00×
Operating expenses
7.08%
1.02×
Property and equipment
16.79%