1.287
RevenueNT$B
4.344
4.549
4.897
5.186
5.550
5.843
6.353
6.899
7.256
7.888
1.408
7.29%
7.03%
61
8.28
Revenue growth%
2.62
1.33
1.40
0.40
0.40
1.46
1.34
1.10
0.40
1.09
13.87
1.10
1.21
18
25.70
Gross margin%
28.53
31.33
30.34
31.55
33.08
34.50
37.45
36.31
37.39
39.11
15.92
37.39
33.79
63
13.58
Operating margin%
7.72
5.78
7.81
5.48
5.90
5.89
4.27
4.50
3.37
2.49
7.88
4.27
5.63
34
15.37
Net margin%
18.28
20.01
19.59
19.14
20.30
21.13
23.07
25.20
23.53
24.51
26.95
23.53
20.71
17
11.06
P/E ratio (avg)x
8.998
8.762
9.096
8.527
9.042
8.455
8.848
8.774
8.785
7.958
30.73
8.774
8.779
19
16.35
EV/EBITx
19.61
20.24
19.35
21.42
23.84
24.18
22.99
22.20
22.69
22.72
25.50
22.72
22.45
91
14.26
FCF yield (avg)%
10.93
8.18
7.84
8.87
10.89
9.27
11.20
13.30
12.70
15.13
23.49
12.70
10.91
49
14.57
FCF margin%
1.04
3.16
3.22
3.37
5.09
4.96
4.75
4.47
1.73
0.40
7.54
4.47
3.30
58
0.411
FCF / Net incomex
0.337
0.380
0.447
0.475
0.498
0.523
0.520
0.603
0.664
0.673
1.321
0.603
0.509
45
12.53
ROIC%
18.55
21.44
21.79
19.63
20.73
22.01
21.33
19.34
18.57
17.57
5.49
19.34
20.18
32
20.55
Return on equity%
16.69
13.76
15.77
16.30
17.22
17.95
20.41
21.30
24.27
26.96
13.21
21.30
17.58
92
19.48
Return on assets%
7.77
5.94
7.20
9.59
6.94
7.05
4.84
7.60
7.31
6.17
16.29
7.05
7.12
93
3.41
EPSNT$
11.06
12.14
13.82
15.35
15.02
15.29
15.63
17.26
19.39
21.91
3.55
7.84%
8.47%
—
6.22
EPS growth%
11.85
14.01
15.28
12.89
11.57
8.69
10.74
11.39
13.07
15.81
8.22
11.39
12.37
17
1.28
Bookvalue per shNT$
3.53
4.17
4.38
4.43
4.99
5.48
5.25
5.95
5.86
5.53
5.30
2.07%
5.05%
—
2.24
FCF per shareNT$
10.42
12.36
12.10
13.28
14.98
17.34
20.79
23.39
24.33
24.02
6.65
9.90%
9.04%
—
1.97
Dividend per shNT$
4.46
4.07
4.10
4.32
4.59
4.28
3.76
3.42
3.18
2.86
1.32
(9.05%)
(3.87%)
—
17.96
Div yield (avg)%
3.08
1.70
1.32
1.00
0.40
3.22
4.12
4.53
7.42
9.23
8.59
4.53
3.15
26
13.09
Payout ratio%
19.17
20.60
18.03
18.07
17.88
19.43
22.23
23.27
24.90
23.96
10.36
23.27
20.02
73
360.4
Shares (diluted)M
285.0
284.9
294.0
270.5
261.1
255.7
235.9
221.3
244.7
263.1
364.6
0.15%
(0.54%)
14
29.77
Buyback yield%
24.80
21.84
20.60
19.37
18.05
15.48
17.11
19.73
16.82
16.40
14.96
16.82
18.71
78
0.589
D/E ratiox
0.509
0.572
0.647
0.683
0.711
0.716
0.764
0.780
0.756
0.824
1.509
0.764
0.713
59
3.504
Enterprise valueNT$B
4.847
5.468
4.905
4.881
4.663
4.797
4.485
4.636
4.559
4.812
0.302
0.63%
(0.69%)
47
3.930
LT debtNT$B
3.628
3.321
3.049
2.718
3.019
3.133
3.153
3.383
3.299
3.157
4.163
0.90%
(1.42%)
70
Cost of revenue
7.08%
1.01×
Operating expenses
7.25%
1.02×
Property and equipment
17.25%
Goodwill & intangibles
16.21%