1.724
RevenueNT$B
1.807
1.904
1.938
1.992
2.030
2.144
2.226
2.252
2.289
2.388
1.910
3.30%
3.37%
86
24.06
Revenue growth%
15.66
15.90
18.87
19.48
18.12
16.24
19.15
21.71
22.33
19.56
10.87
19.56
19.01
86
18.09
Gross margin%
22.74
24.44
23.65
22.15
19.98
17.09
16.00
15.57
15.74
17.19
17.06
16.00
18.59
10
25.66
Operating margin%
15.27
14.51
15.25
15.83
15.60
14.21
11.46
10.80
10.97
8.57
3.56
10.97
14.36
54
10.10
Net margin%
13.64
15.88
17.95
19.98
21.13
19.03
17.50
15.93
13.50
13.91
8.45
15.93
16.72
35
23.85
P/E ratio (avg)x
38.64
40.49
42.08
47.14
48.01
54.55
61.24
57.15
64.88
68.67
21.36
61.24
51.28
43
28.02
EV/EBITx
47.27
48.82
53.84
55.69
57.28
62.28
65.70
75.01
74.56
83.65
17.26
74.56
59.78
52
9.89
FCF yield (avg)%
12.79
10.47
12.07
14.69
13.66
13.73
14.48
13.41
14.20
15.14
9.73
14.20
13.69
53
20.10
FCF margin%
16.77
18.52
17.91
19.86
22.04
24.20
25.25
24.12
25.78
25.49
19.06
25.25
23.08
13
1.698
FCF / Net incomex
1.023
0.995
1.117
1.204
1.353
1.409
1.425
1.325
1.451
1.493
1.385
1.425
1.339
81
6.94
ROIC%
20.44
22.35
21.77
24.54
26.09
28.03
30.40
32.92
31.13
31.37
10.53
31.13
27.06
86
4.18
Return on equity%
9.93
11.02
9.35
7.45
9.98
7.89
8.73
11.43
10.50
7.72
6.11
8.73
9.64
93
3.99
Return on assets%
7.14
4.60
3.41
1.86
0.40
2.16
2.91
0.40
3.33
1.85
18.26
2.16
2.53
23
3.89
EPSNT$
0.86
0.86
0.74
0.69
0.63
0.63
0.67
0.60
0.63
0.66
4.33
0.76%
(4.14%)
—
8.13
EPS growth%
4.38
6.17
4.18
5.37
3.12
4.97
5.66
6.69
5.99
5.25
3.00
5.66
5.31
39
7.59
Bookvalue per shNT$
8.18
9.01
8.58
9.41
10.28
11.62
12.48
12.18
13.68
13.76
5.13
6.00%
6.30%
—
2.78
FCF per shareNT$
5.73
6.26
6.67
5.93
5.83
6.10
6.82
6.68
6.10
5.72
4.69
(0.38%)
(0.21%)
—
6.51
Dividend per shNT$
3.75
3.93
4.25
4.16
3.67
3.75
3.43
3.16
3.33
3.31
4.77
(2.05%)
(1.40%)
—
26.33
Div yield (avg)%
12.55
10.83
8.82
10.77
10.47
12.75
12.70
12.29
15.08
16.98
4.31
12.75
12.42
23
27.44
Payout ratio%
7.99
5.86
7.50
4.59
6.17
3.63
3.68
1.39
3.58
1.49
29.70
3.58
4.14
76
168.9
Shares (diluted)M
153.5
171.8
181.1
198.4
214.3
223.6
230.9
231.5
230.7
220.1
166.3
0.53%
4.20%
65
29.87
Buyback yield%
17.31
18.62
20.95
18.91
16.67
15.50
14.61
15.01
16.09
14.66
29.56
15.01
16.38
93
0.720
D/E ratiox
0.104
0.094
0.094
0.091
0.096
0.096
0.087
0.090
0.078
0.078
1.363
0.087
0.092
43
0.869
Enterprise valueNT$B
1.623
1.635
1.468
1.414
1.327
1.324
1.448
1.349
1.239
1.124
1.224
(3.26%)
(4.61%)
18
2.049
LT debtNT$B
2.105
2.014
2.130
2.186
2.150
2.052
2.430
2.413
2.839
3.004
1.783
6.91%
3.65%
73
Cost of revenue
3.65%
1.03×
Operating expenses
2.14%
0.89×
Property and equipment
17.12%