0.102
RevenueNT$B
0.907
0.926
0.976
1.014
1.066
1.113
1.145
1.197
1.242
1.301
0.108
4.07%
4.35%
37
23.81
Revenue growth%
11.16
11.30
10.05
11.61
10.75
11.96
13.66
14.88
16.55
13.66
15.10
13.66
11.79
28
28.39
Gross margin%
0.40
0.40
0.56
0.40
0.40
0.40
1.73
0.40
0.40
1.16
17.15
0.40
0.40
21
9.12
Operating margin%
28.42
28.08
26.69
25.82
24.58
26.98
24.13
24.77
23.86
25.70
23.27
24.77
25.76
39
19.91
Net margin%
24.48
27.05
29.15
27.12
27.78
27.51
26.12
24.95
22.38
22.15
17.12
24.95
26.59
72
19.35
P/E ratio (avg)x
40.28
41.19
45.86
43.60
49.22
54.71
52.05
59.89
68.06
65.10
15.02
59.89
50.64
16
27.35
EV/EBITx
51.29
55.17
55.64
56.21
63.57
64.60
68.69
81.21
90.60
98.37
33.67
81.21
64.09
71
25.99
FCF yield (avg)%
5.83
5.21
6.83
4.25
4.69
6.46
8.52
6.99
7.72
7.49
8.79
7.49
6.65
57
12.75
FCF margin%
3.70
1.77
4.13
4.38
6.91
8.79
6.12
4.92
5.37
6.89
20.00
6.12
5.14
49
0.868
FCF / Net incomex
1.144
1.370
1.592
1.695
1.852
1.893
2.236
2.302
2.533
2.591
0.725
2.302
1.872
23
5.22
ROIC%
13.75
11.33
11.70
11.23
12.40
13.67
13.61
16.52
17.01
19.72
20.36
16.52
13.64
16
9.09
Return on equity%
15.12
15.89
17.20
18.89
20.43
20.16
18.54
19.97
22.59
24.11
10.55
20.16
19.43
40
9.00
Return on assets%
14.33
11.82
14.31
14.81
14.26
14.63
13.15
14.02
16.64
14.14
17.74
14.14
14.29
33
3.37
EPSNT$
5.27
4.87
5.48
6.04
5.87
6.59
7.02
6.83
7.31
6.60
3.63
2.38%
2.74%
—
21.81
EPS growth%
19.99
17.63
19.69
19.29
18.37
19.07
18.45
16.51
17.30
14.73
19.56
17.30
18.41
40
1.19
Bookvalue per shNT$
9.66
10.05
11.77
12.80
13.47
13.60
15.75
17.42
18.67
20.75
5.07
9.03%
7.66%
—
6.64
FCF per shareNT$
5.54
5.31
5.28
5.50
5.89
5.60
5.86
6.29
6.13
5.53
3.05
(1.26%)
0.85%
—
3.55
Dividend per shNT$
8.70
8.54
8.97
9.31
9.52
10.22
9.68
9.21
8.11
8.83
5.56
(1.50%)
0.81%
—
3.92
Div yield (avg)%
19.63
19.49
17.98
19.80
16.96
19.92
19.02
20.59
18.62
16.62
25.49
19.02
19.26
64
4.58
Payout ratio%
19.73
19.95
17.02
16.43
17.80
16.49
14.40
15.37
18.10
20.71
5.40
16.49
17.41
9
173.4
Shares (diluted)M
220.8
203.2
209.1
198.0
205.1
194.6
206.0
232.4
242.9
228.0
166.4
2.13%
0.55%
43
3.12
Buyback yield%
15.36
13.19
13.17
11.16
12.17
12.11
12.65
14.71
11.71
10.02
7.66
12.11
12.41
17
0.562
D/E ratiox
1.195
1.131
1.261
1.211
1.332
1.410
1.384
1.376
1.321
1.375
0.664
1.376
1.326
72
0.536
Enterprise valueNT$B
1.042
1.109
1.150
1.162
1.219
1.297
1.246
1.372
1.360
1.340
0.614
1.91%
3.33%
28
225.2
LT debtNT$M
571.8
622.7
594.4
526.3
558.3
564.3
514.8
513.8
552.4
501.1
511.6
(2.14%)
(1.08%)
37
Cost of revenue
4.21%
0.99×
Operating expenses
4.81%
1.05×
Property and equipment
15.09%