2.316
RevenueNT$B
2.920
3.065
3.168
3.370
3.544
3.693
3.899
4.142
4.351
4.585
2.429
5.28%
5.13%
27
5.35
Revenue growth%
21.10
23.81
24.68
24.77
27.24
27.34
25.45
22.99
20.49
23.42
5.10
23.42
24.25
39
8.43
Gross margin%
8.97
6.70
6.19
7.17
6.14
8.13
8.46
6.50
7.40
8.38
6.96
8.13
7.28
66
11.99
Operating margin%
21.46
20.29
20.55
18.15
21.08
22.89
23.91
23.06
22.33
24.95
17.04
23.06
21.90
74
17.17
Net margin%
6.36
9.11
7.05
7.08
5.82
5.08
7.53
8.87
8.48
8.95
11.03
8.48
7.31
77
13.89
P/E ratio (avg)x
34.41
37.64
36.40
41.43
39.31
40.95
45.83
42.98
44.97
46.50
20.45
44.97
41.19
14
33.83
EV/EBITx
21.00
19.13
17.85
18.93
20.08
19.40
18.86
16.88
15.04
14.71
24.95
16.88
18.90
38
18.49
FCF yield (avg)%
14.14
16.02
17.72
15.40
17.10
16.52
17.74
18.33
20.15
22.57
26.26
18.33
17.41
49
5.97
FCF margin%
23.04
24.68
22.24
24.66
27.34
26.23
26.32
29.22
28.57
30.69
5.90
28.57
26.28
67
0.642
FCF / Net incomex
0.207
0.217
0.230
0.231
0.224
0.241
0.269
0.249
0.280
0.264
1.427
0.264
0.236
38
17.26
ROIC%
8.58
5.60
4.84
5.02
6.95
9.35
7.54
9.86
11.47
13.19
13.07
9.86
8.06
84
2.30
Return on equity%
20.32
19.23
17.31
16.73
18.12
19.77
20.52
18.09
16.88
15.68
10.78
18.09
18.10
57
11.40
Return on assets%
31.37
33.51
30.95
28.84
31.08
33.37
34.41
33.10
30.25
29.17
15.16
33.10
31.22
85
12.67
EPSNT$
19.92
20.08
20.01
22.04
25.36
25.34
27.49
27.92
29.46
34.62
13.84
6.42%
6.73%
—
2.54
EPS growth%
23.38
22.83
22.56
22.88
24.48
26.42
24.72
25.91
28.46
30.87
15.91
26.42
24.60
26
27.41
Bookvalue per shNT$
35.01
32.14
30.46
31.64
34.82
36.29
37.16
39.13
36.47
35.88
36.38
0.60%
0.39%
—
41.95
FCF per shareNT$
33.81
37.63
35.33
34.01
36.53
34.21
39.97
46.58
48.24
52.24
9.35
7.41%
5.81%
—
37.55
Dividend per shNT$
25.82
24.45
25.95
26.07
24.48
20.84
20.32
20.56
18.03
16.63
25.13
(7.44%)
(4.91%)
—
20.93
Div yield (avg)%
10.42
8.79
10.13
8.14
8.22
6.63
5.41
4.26
6.90
6.80
3.77
6.63
7.52
67
27.38
Payout ratio%
23.16
22.96
23.39
23.66
26.48
29.18
27.90
28.48
30.93
33.72
19.69
29.18
27.19
61
74.92
Shares (diluted)M
78.71
83.47
99.25
108.1
128.8
153.1
169.5
170.1
181.0
188.0
75.44
7.85%
8.60%
49
27.73
Buyback yield%
31.49
30.12
29.87
31.44
33.53
34.74
33.77
34.02
33.92
32.45
17.86
33.92
32.99
76
0.582
D/E ratiox
0.550
0.570
0.504
0.498
0.525
0.513
0.489
0.421
0.441
0.467
0.588
0.467
0.501
46
3.417
Enterprise valueNT$B
4.136
4.678
4.875
5.581
5.613
6.259
6.054
6.391
6.236
6.162
3.738
1.88%
4.46%
57
2.140
LT debtNT$B
1.002
0.980
1.019
1.158
1.194
1.226
1.185
1.140
1.256
1.245
0.898
0.83%
2.73%
85
Cost of revenue
5.11%
1.00×
Operating expenses
5.02%
0.99×
Goodwill & intangibles
17.33%
Property and equipment
14.63%