2.061
RevenueNT$B
2.331
2.566
2.799
3.003
3.271
3.575
3.877
4.135
4.407
4.845
2.256
8.18%
8.63%
95
8.47
Revenue growth%
5.05
6.68
7.91
10.32
11.58
14.09
12.85
14.04
15.04
14.80
20.32
14.09
12.22
41
17.14
Gross margin%
9.34
9.75
8.60
10.31
8.94
10.62
12.61
9.70
6.84
8.45
17.95
9.70
9.52
15
18.38
Operating margin%
19.99
17.41
19.73
21.61
19.35
21.88
19.86
21.88
21.60
23.56
5.94
21.88
20.80
60
17.79
Net margin%
4.18
5.57
7.76
5.65
4.62
4.98
3.37
6.24
4.95
7.63
11.49
4.98
5.27
81
37.21
P/E ratio (avg)x
45.27
51.08
47.71
45.78
44.04
44.76
43.33
45.74
45.69
47.20
9.056
45.69
45.72
91
36.85
EV/EBITx
30.18
33.36
31.57
31.05
32.82
36.45
32.80
29.90
31.29
33.93
27.10
32.80
32.19
95
26.73
FCF yield (avg)%
24.54
22.13
22.31
20.55
17.89
17.57
20.51
23.25
23.73
22.63
20.32
22.63
22.22
13
21.02
FCF margin%
30.85
30.28
27.84
26.86
29.08
29.84
30.26
29.13
30.31
32.71
11.86
30.26
30.05
11
1.302
FCF / Net incomex
1.086
1.187
1.218
1.231
1.150
1.228
1.295
1.284
1.219
1.119
1.174
1.228
1.219
30
5.42
ROIC%
4.34
3.46
0.76
2.83
4.91
6.52
9.43
8.97
6.10
4.96
26.83
6.52
4.93
32
23.05
Return on equity%
9.88
7.78
5.94
3.86
5.13
6.45
8.20
9.97
10.54
9.47
13.53
9.47
7.99
36
10.90
Return on assets%
26.48
26.51
29.41
30.25
31.11
31.55
34.14
37.14
36.84
37.50
14.53
36.84
31.33
79
15.73
EPSNT$
4.12
3.59
3.11
2.78
2.41
2.18
2.29
2.38
2.56
2.35
16.30
(0.52%)
(5.85%)
—
5.80
EPS growth%
18.90
21.04
21.18
20.65
22.73
23.04
22.76
24.07
24.91
27.38
26.29
24.07
22.75
52
13.32
Bookvalue per shNT$
4.23
3.81
3.42
3.53
3.79
3.99
3.46
3.74
3.78
3.50
8.53
(1.60%)
(2.22%)
—
4.48
FCF per shareNT$
8.95
8.79
9.44
10.45
10.94
10.48
11.69
12.90
12.23
12.35
15.00
2.46%
3.58%
—
11.23
Dividend per shNT$
11.00
10.16
10.59
11.80
11.24
12.29
11.49
11.99
12.66
12.80
8.04
2.62%
1.94%
—
24.37
Div yield (avg)%
16.81
15.12
12.14
11.05
10.10
10.68
10.90
8.21
10.98
10.00
27.10
10.68
10.94
73
4.19
Payout ratio%
15.46
18.31
16.17
16.44
19.00
19.55
18.70
18.86
17.01
14.82
11.92
18.70
17.66
57
137.6
Shares (diluted)M
147.0
162.3
160.9
151.5
174.0
175.4
188.7
177.6
203.2
199.9
137.6
2.81%
2.28%
26
3.85
Buyback yield%
10.18
10.00
7.07
5.07
2.46
3.65
2.71
3.65
3.27
2.98
22.60
3.27
3.65
46
1.771
D/E ratiox
0.347
0.366
0.325
0.344
0.324
0.274
0.280
0.286
0.253
0.271
0.693
0.274
0.305
91
3.005
Enterprise valueNT$B
1.021
0.883
0.886
0.796
0.828
0.805
0.766
0.699
0.712
0.651
2.624
(4.68%)
(4.64%)
24
3.695
LT debtNT$B
1.314
1.300
1.328
1.321
1.294
1.260
1.094
1.075
0.927
0.807
2.362
(9.02%)
(5.27%)
44
Cost of revenue
9.03%
1.04×
Operating expenses
7.77%
0.92×
Cash and investments
16.52%
Property and equipment
15.66%