2.130
RevenueNT$B
2.995
3.060
3.207
3.395
3.569
3.734
3.898
4.122
4.220
4.298
2.341
3.79%
3.95%
87
20.15
Revenue growth%
0.40
0.40
2.38
0.40
0.49
0.40
0.69
0.40
0.79
1.22
23.77
0.69
0.45
52
23.56
Gross margin%
30.37
27.60
29.25
29.86
31.17
31.11
29.92
27.40
24.90
24.87
9.70
27.40
29.56
80
10.38
Operating margin%
7.19
8.70
10.77
9.57
9.12
7.22
5.85
3.94
5.28
5.45
9.51
5.45
7.21
52
14.77
Net margin%
16.41
19.27
21.64
24.61
23.05
22.08
23.99
26.82
24.49
26.99
19.70
24.49
23.52
15
33.86
P/E ratio (avg)x
8.170
8.971
9.636
9.463
9.997
10.70
10.23
9.897
10.89
11.82
9.957
10.70
9.947
79
25.37
EV/EBITx
14.19
12.77
12.15
12.42
13.76
12.50
14.01
15.81
17.11
16.08
20.32
15.81
13.89
22
19.07
FCF yield (avg)%
19.94
21.69
24.56
23.82
22.11
20.96
19.04
20.45
17.52
16.34
13.54
19.04
20.71
43
19.94
FCF margin%
10.82
11.66
13.57
15.91
16.87
18.05
15.64
17.76
17.76
17.36
25.31
17.76
16.39
94
1.035
FCF / Net incomex
1.184
1.151
1.096
1.253
1.235
1.275
1.352
1.547
1.651
1.749
1.481
1.547
1.264
85
12.85
ROIC%
13.46
16.06
16.65
17.92
15.25
17.29
14.58
14.19
13.92
13.52
24.91
14.19
14.91
92
20.58
Return on equity%
32.10
31.09
28.25
30.69
28.93
26.58
26.40
24.54
23.14
24.50
16.28
24.54
27.41
69
17.25
Return on assets%
1.23
0.68
0.40
0.40
0.40
0.40
3.12
4.51
7.32
7.74
22.40
4.51
0.95
5
16.04
EPSNT$
24.47
26.61
27.61
32.01
33.82
35.07
34.34
33.66
38.29
43.80
16.42
5.31%
5.82%
—
17.75
EPS growth%
14.64
14.86
14.16
13.74
13.95
13.28
11.56
13.72
16.46
13.72
20.08
13.72
13.85
7
8.30
Bookvalue per shNT$
15.24
15.30
15.26
15.82
15.31
15.84
16.04
14.87
14.47
13.82
20.34
(2.03%)
(0.43%)
—
13.27
FCF per shareNT$
8.19
7.63
8.09
7.20
6.39
6.85
7.46
7.68
7.09
6.13
13.48
(0.84%)
(2.48%)
—
23.97
Dividend per shNT$
33.12
33.71
35.11
41.41
42.18
42.61
47.07
55.62
66.34
65.15
19.11
9.09%
7.19%
—
22.29
Div yield (avg)%
23.92
26.84
25.76
23.61
21.66
19.23
20.32
18.07
19.23
16.39
12.13
19.23
20.99
76
2.07
Payout ratio%
17.70
15.46
16.90
15.56
15.98
13.88
11.51
14.16
11.63
12.70
25.46
12.70
14.81
74
92.48
Shares (diluted)M
86.10
80.47
81.38
90.09
85.94
87.72
87.61
89.90
91.06
100.4
94.50
3.17%
2.27%
55
5.11
Buyback yield%
11.31
10.06
10.54
13.01
10.11
12.65
12.31
11.35
13.98
12.51
3.82
12.51
11.83
58
0.240
D/E ratiox
1.036
0.956
1.079
1.193
1.135
1.150
1.049
1.109
1.132
1.116
1.484
1.116
1.113
39
0.698
Enterprise valueNT$B
2.348
2.322
2.195
2.036
2.088
1.884
2.037
1.929
1.888
1.885
1.900
(2.02%)
(1.37%)
18
2.809
LT debtNT$B
5.046
5.960
6.683
7.125
8.490
9.569
9.731
11.51
12.99
14.98
2.559
12.03%
11.27%
21
Cost of revenue
3.97%
1.00×
Operating expenses
3.67%
0.97×
Property and equipment
18.92%