1.380
RevenueNT$B
0.987
1.043
1.095
1.152
1.236
1.304
1.370
1.473
1.571
1.636
1.436
5.77%
5.62%
15
24.26
Revenue growth%
10.92
8.95
8.63
7.66
7.35
4.69
4.84
3.55
6.08
4.64
21.78
4.69
6.72
13
13.11
Gross margin%
31.47
29.02
29.13
26.36
23.67
21.82
19.70
17.29
18.06
16.17
4.05
18.06
22.74
91
25.45
Operating margin%
21.39
22.02
23.02
22.35
20.04
22.17
21.62
19.07
18.62
20.66
18.13
20.66
21.51
67
7.58
Net margin%
30.79
33.02
35.60
34.05
33.00
30.91
33.47
36.15
38.84
36.13
28.77
36.13
33.76
10
20.04
P/E ratio (avg)x
17.60
17.38
19.17
18.14
19.21
19.48
21.36
22.79
23.73
26.48
7.438
22.79
19.34
60
28.84
EV/EBITx
27.64
27.25
27.87
30.15
30.44
29.24
28.28
28.05
31.54
31.77
7.454
29.24
28.76
69
27.47
FCF yield (avg)%
0.40
1.43
3.49
3.63
1.87
0.40
2.01
2.30
2.07
2.47
15.80
2.07
2.04
60
10.05
FCF margin%
22.66
23.77
25.51
24.94
23.81
25.99
25.94
23.41
24.17
25.92
11.62
25.92
24.56
22
0.392
FCF / Net incomex
1.749
1.847
1.991
2.304
2.575
2.894
2.822
3.375
3.528
3.554
1.227
3.375
2.698
62
16.95
ROIC%
3.29
3.73
5.59
3.62
3.20
3.10
3.19
4.42
5.88
7.65
19.90
4.42
3.67
93
10.16
Return on equity%
23.63
23.91
25.67
25.92
24.85
24.58
27.22
24.81
21.87
19.88
24.04
24.58
24.69
39
10.38
Return on assets%
4.44
1.86
0.40
2.66
5.09
7.77
8.19
8.65
6.46
9.43
17.38
8.19
5.77
28
6.10
EPSNT$
6.16
5.79
5.56
5.18
4.79
4.66
4.79
4.93
4.96
5.03
6.46
0.98%
(1.54%)
—
23.65
EPS growth%
27.13
26.86
28.98
29.70
27.67
28.34
27.49
27.77
27.28
28.47
15.73
27.77
27.72
6
1.73
Bookvalue per shNT$
2.04
2.12
2.22
2.62
2.76
3.20
3.02
3.08
2.98
2.81
1.88
0.37%
3.61%
—
1.43
FCF per shareNT$
3.11
3.23
3.50
3.71
3.57
4.05
4.34
4.94
4.95
4.82
6.56
6.14%
3.96%
—
1.60
Dividend per shNT$
4.99
5.47
4.81
4.65
4.40
4.74
4.60
4.94
4.85
4.63
6.28
1.01%
(0.90%)
—
18.45
Div yield (avg)%
4.97
3.65
0.92
3.39
3.87
5.42
5.14
3.33
5.31
2.98
3.90
5.14
3.76
64
9.41
Payout ratio%
2.38
0.40
0.40
1.79
0.40
1.03
0.52
0.40
0.40
0.50
17.07
0.50
0.45
76
131.3
Shares (diluted)M
148.7
156.7
146.9
146.9
160.6
160.7
154.3
138.6
129.2
129.6
126.3
(4.20%)
(2.16%)
73
24.87
Buyback yield%
14.97
13.63
15.85
14.86
14.98
14.19
11.72
9.42
9.42
7.68
18.28
9.42
13.91
32
0.722
D/E ratiox
1.836
2.053
2.312
2.297
2.522
2.445
2.681
2.750
3.083
3.491
0.830
2.750
2.483
94
0.176
Enterprise valueNT$B
0.919
0.912
0.983
1.072
1.045
1.029
1.035
0.949
0.844
0.819
0.312
(4.75%)
(1.23%)
28
1.271
LT debtNT$B
1.588
1.759
1.576
1.711
1.871
1.821
1.937
1.752
1.822
2.037
0.951
1.72%
2.67%
56
Cost of revenue
5.62%
1.00×
Operating expenses
6.41%
1.08×
Property and equipment
17.64%