0.444
RevenueNT$B
1.094
1.160
1.203
1.276
1.336
1.377
1.450
1.515
1.570
1.603
0.464
3.72%
4.17%
54
8.75
Revenue growth%
8.41
8.45
8.81
11.53
10.62
9.37
8.49
5.65
7.36
9.53
9.72
8.49
8.65
52
17.65
Gross margin%
5.36
6.00
6.62
6.36
6.50
7.53
9.41
10.91
13.13
11.99
11.19
10.91
7.08
26
9.54
Operating margin%
23.81
22.49
20.90
19.81
19.74
20.21
21.12
19.17
21.56
21.84
3.33
21.12
21.01
37
10.14
Net margin%
4.86
5.26
4.06
5.82
6.28
5.55
8.50
10.40
12.85
10.69
13.72
10.40
6.05
83
10.76
P/E ratio (avg)x
14.53
16.34
15.86
16.79
18.04
19.00
17.64
15.97
18.24
20.75
14.35
18.24
17.22
36
35.85
EV/EBITx
31.78
34.08
34.27
38.59
44.54
52.03
60.69
62.65
73.33
73.28
13.62
62.65
48.29
63
20.44
FCF yield (avg)%
9.75
8.76
8.28
9.09
9.50
11.92
14.89
12.55
13.97
14.92
12.38
13.97
10.84
39
5.72
FCF margin%
8.70
7.53
5.54
2.71
3.27
6.16
8.80
11.11
13.64
11.94
25.07
11.11
8.12
92
1.593
FCF / Net incomex
1.599
1.880
1.815
1.774
2.010
2.047
2.232
2.440
2.673
2.547
0.183
2.440
2.029
70
23.99
ROIC%
12.56
15.32
14.10
14.36
12.72
10.35
12.51
13.94
15.97
14.24
19.50
13.94
14.02
76
28.94
Return on equity%
0.93
2.56
0.40
0.40
0.40
2.37
4.68
7.47
6.71
6.47
24.64
6.47
2.47
33
24.55
Return on assets%
29.01
26.52
29.03
31.00
31.11
32.77
33.54
34.17
35.89
34.02
10.34
34.02
31.94
93
5.23
EPSNT$
11.35
11.16
10.82
10.28
9.50
9.98
9.91
11.14
12.26
11.24
5.52
3.43%
0.83%
—
26.82
EPS growth%
23.45
22.64
21.70
18.87
18.49
18.83
19.86
20.30
20.68
21.62
23.72
20.30
20.49
31
2.77
Bookvalue per shNT$
9.04
8.80
9.75
10.00
11.29
12.06
11.59
12.45
14.24
14.31
1.94
4.85%
5.80%
—
4.87
FCF per shareNT$
6.74
7.06
7.85
9.03
9.46
10.05
11.23
13.03
13.89
15.76
8.03
10.74%
9.17%
—
5.63
Dividend per shNT$
4.09
4.29
4.60
4.40
4.01
4.23
4.49
4.92
5.18
5.61
5.89
6.95%
2.46%
—
24.92
Div yield (avg)%
14.91
16.11
14.73
15.63
16.05
17.06
16.81
17.50
18.01
15.63
10.46
17.06
16.08
71
5.28
Payout ratio%
14.32
11.37
9.77
11.83
13.54
11.96
11.13
10.09
7.77
7.28
3.82
10.09
11.25
35
188.1
Shares (diluted)M
115.2
122.6
116.0
104.1
91.52
80.47
73.02
64.15
62.90
62.49
189.0
(7.35%)
(6.99%)
82
13.49
Buyback yield%
3.38
2.02
1.28
0.40
0.40
1.85
1.98
4.73
3.14
3.99
13.63
3.14
2.00
18
1.602
D/E ratiox
2.099
2.045
2.071
2.103
2.038
2.170
2.186
2.269
2.434
2.360
0.226
2.269
2.136
23
0.235
Enterprise valueNT$B
0.672
0.733
0.772
0.893
0.950
1.039
1.106
1.182
1.216
1.416
1.036
8.32%
7.77%
40
0.563
LT debtNT$B
0.270
0.316
0.342
0.327
0.368
0.411
0.459
0.454
0.487
0.538
1.069
7.89%
6.70%
68
Cost of revenue
4.38%
1.02×
Operating expenses
3.80%
0.97×
Property and equipment
18.88%