3.577
RevenueNT$B
15.20
15.38
15.66
16.43
17.31
18.11
18.53
19.49
19.83
20.13
3.657
3.06%
3.35%
10
29.63
Revenue growth%
12.17
12.52
12.54
11.22
8.52
9.12
7.45
9.62
7.44
6.49
16.06
7.45
9.37
92
25.77
Gross margin%
1.25
2.86
4.54
3.98
0.99
0.40
1.88
0.40
0.40
0.75
8.63
0.40
1.12
43
23.94
Operating margin%
11.22
9.81
11.09
10.52
12.43
10.19
10.21
9.46
10.45
12.32
2.03
10.21
10.49
66
29.26
Net margin%
18.84
16.99
18.78
16.48
18.73
17.70
18.66
20.38
21.59
23.97
18.10
20.38
18.75
78
16.98
P/E ratio (avg)x
15.65
15.25
15.29
14.95
13.69
14.34
13.35
13.94
14.34
15.64
12.46
14.34
14.64
82
36.30
EV/EBITx
47.59
48.95
53.62
56.41
60.07
72.12
87.27
102.3
111.2
112.9
34.78
102.3
66.10
84
18.22
FCF yield (avg)%
24.24
26.01
23.28
24.43
26.08
27.81
29.31
30.95
30.69
30.51
11.88
30.51
26.94
35
25.35
FCF margin%
19.25
20.23
20.11
22.74
20.84
17.99
16.02
13.58
13.82
12.97
26.88
13.82
18.62
72
0.236
FCF / Net incomex
2.455
2.555
2.692
2.676
3.127
3.344
3.498
3.450
3.874
3.840
0.849
3.498
3.236
71
10.89
ROIC%
20.13
18.34
19.02
18.79
21.65
22.71
22.56
22.82
21.05
22.39
25.73
22.56
21.35
21
19.63
Return on equity%
2.31
4.02
5.41
8.04
7.94
9.89
7.24
5.64
7.83
7.05
15.52
7.24
7.15
14
10.40
Return on assets%
16.12
15.15
16.94
17.88
15.69
17.65
14.88
12.61
10.64
13.42
3.85
13.42
15.42
37
22.25
EPSNT$
96.91
101.79
103.98
111.65
129.10
142.19
141.75
161.13
170.19
175.57
24.57
6.34%
7.39%
—
3.27
EPS growth%
3.61
4.39
6.65
5.03
7.33
7.36
4.97
7.31
4.75
4.61
26.60
4.97
5.00
29
46.18
Bookvalue per shNT$
107.45
109.19
122.79
144.92
162.00
179.47
205.77
216.97
229.06
255.63
92.92
9.55%
9.63%
—
25.22
FCF per shareNT$
74.21
79.32
85.12
96.73
110.69
102.50
94.04
104.21
110.20
110.99
45.70
0.05%
5.50%
—
66.24
Dividend per shNT$
102.34
110.37
95.27
93.45
98.30
86.97
89.73
92.60
82.32
81.67
70.18
(3.64%)
(2.22%)
—
22.33
Div yield (avg)%
9.34
11.69
12.97
15.24
15.95
14.92
12.62
13.71
14.59
14.32
13.38
14.32
14.02
64
4.57
Payout ratio%
33.04
34.59
36.76
34.96
36.35
34.75
37.27
39.54
37.67
39.37
21.09
37.67
36.56
46
100.8
Shares (diluted)M
144.1
158.7
163.6
177.8
197.4
206.5
197.8
196.7
191.0
193.9
100.0
(0.36%)
4.20%
81
17.85
Buyback yield%
21.50
20.67
18.37
18.11
19.91
21.90
20.28
19.59
19.20
17.37
6.15
19.59
19.75
94
0.418
D/E ratiox
1.334
1.397
1.499
1.537
1.707
1.822
1.921
2.023
2.358
2.278
0.183
2.023
1.764
94
2.890
Enterprise valueNT$B
1.694
1.724
1.594
1.696
1.560
1.660
1.819
2.031
1.913
1.816
6.703
3.08%
0.02%
37
0.876
LT debtNT$B
10.27
11.52
13.70
13.65
15.41
16.53
18.19
20.84
23.40
27.27
14.27
12.10%
10.51%
26
Cost of revenue
3.37%
1.00×
Operating expenses
3.47%
1.01×
Goodwill & intangibles
18.94%
Property and equipment
16.62%