1.439
RevenueNT$B
1.561
1.612
1.668
1.714
1.772
1.886
1.959
2.041
2.109
2.235
1.527
4.75%
3.90%
79
21.42
Revenue growth%
19.47
19.00
19.09
16.52
19.24
17.24
18.87
16.66
15.80
15.46
28.44
16.66
18.06
83
25.20
Gross margin%
5.16
6.98
7.23
6.58
3.66
2.11
0.40
0.42
0.40
1.07
22.41
0.42
2.89
24
23.46
Operating margin%
16.65
16.75
19.11
18.57
15.90
14.07
11.50
10.07
11.57
11.08
23.25
11.50
14.98
56
24.29
Net margin%
11.33
13.70
16.38
15.85
17.26
18.16
18.08
18.83
20.15
18.39
2.07
18.39
17.67
61
13.83
P/E ratio (avg)x
49.81
59.64
69.02
74.88
88.71
91.30
98.27
96.48
114.0
133.3
37.12
98.27
90.01
71
26.24
EV/EBITx
33.15
33.68
38.03
42.46
47.28
54.88
62.88
61.58
59.63
56.61
35.58
59.63
51.08
20
26.52
FCF yield (avg)%
0.40
2.66
3.94
6.90
6.54
4.94
4.39
6.32
4.20
3.14
27.90
4.39
4.29
49
24.04
FCF margin%
6.20
3.67
1.77
2.74
5.38
2.78
3.56
2.51
5.22
7.76
25.47
3.56
3.61
26
1.691
FCF / Net incomex
1.902
2.077
2.219
2.358
2.773
2.816
2.901
3.052
2.967
3.206
1.475
2.967
2.794
67
16.73
ROIC%
22.76
25.36
22.44
23.01
23.28
25.28
25.16
27.42
25.18
26.27
25.50
25.28
25.17
29
17.80
Return on equity%
26.56
27.37
29.41
30.49
29.69
28.05
27.05
28.15
29.12
26.86
8.33
28.05
28.10
77
10.29
Return on assets%
29.75
28.06
26.63
28.75
28.71
28.60
27.12
25.95
26.66
28.64
29.79
27.12
28.33
59
1.87
EPSNT$
1.21
1.19
1.18
1.24
1.20
1.08
1.13
1.13
1.20
1.28
2.10
1.23%
(0.41%)
—
17.13
EPS growth%
13.18
16.08
18.52
16.23
17.40
18.06
18.81
18.21
20.97
18.44
14.71
18.44
18.14
74
6.75
Bookvalue per shNT$
6.16
7.08
8.02
7.86
8.61
9.00
9.04
9.46
10.75
10.35
5.75
3.75%
6.76%
—
6.76
FCF per shareNT$
1.64
1.78
1.97
2.22
2.40
2.34
2.12
2.19
2.13
1.98
1.29
(3.80%)
2.62%
—
2.39
Dividend per shNT$
9.20
10.74
12.43
14.39
14.89
15.82
17.47
19.80
21.57
23.76
5.26
9.80%
11.46%
—
21.39
Div yield (avg)%
11.31
13.22
11.92
9.15
10.67
8.62
5.69
7.18
5.84
3.34
28.80
5.84
8.88
29
11.96
Payout ratio%
12.14
14.00
14.97
12.53
10.17
12.21
14.91
16.18
14.25
16.48
10.77
14.91
14.13
40
120.8
Shares (diluted)M
103.7
109.4
108.9
95.06
98.40
94.18
82.19
75.75
65.27
66.11
118.0
(7.65%)
(4.97%)
59
22.56
Buyback yield%
2.93
3.14
0.59
2.78
0.90
0.40
2.13
0.40
0.40
0.40
19.92
0.40
0.75
86
1.678
D/E ratiox
0.733
0.724
0.790
0.745
0.797
0.721
0.783
0.822
0.907
0.983
0.556
0.822
0.787
39
1.916
Enterprise valueNT$B
0.960
1.030
1.035
0.944
0.936
0.865
0.785
0.832
0.806
0.899
0.224
(0.81%)
(1.59%)
84
1.698
LT debtNT$B
2.671
2.936
2.789
2.982
3.349
3.765
3.973
4.112
3.961
4.152
1.580
4.39%
3.58%
31
Cost of revenue
3.65%
0.98×
Operating expenses
4.20%
1.03×
Property and equipment
17.95%