1.118
RevenueNT$B
2.874
2.939
3.011
2.999
3.059
3.022
3.004
3.044
3.124
3.167
1.210
0.70%
0.87%
89
4.64
Revenue growth%
19.74
18.82
17.76
15.58
13.92
13.46
16.45
15.28
16.99
16.37
5.70
16.37
16.41
11
7.34
Gross margin%
15.98
13.33
12.14
9.56
8.45
5.98
6.90
9.56
7.08
5.09
29.09
6.90
9.00
5
24.09
Operating margin%
4.07
5.92
5.69
7.98
6.14
8.47
5.54
3.70
6.51
5.57
10.74
5.57
5.81
80
24.42
Net margin%
1.26
3.59
2.93
5.92
5.85
6.02
3.04
5.13
4.05
4.66
22.84
4.66
4.35
20
21.18
P/E ratio (avg)x
20.83
20.38
19.57
20.92
20.46
19.80
20.48
19.19
19.47
20.99
34.32
19.80
20.42
72
10.92
EV/EBITx
6.309
6.416
6.699
6.985
7.123
6.409
6.531
7.173
7.940
8.689
12.96
7.173
6.842
10
23.72
FCF yield (avg)%
10.64
9.34
7.68
6.77
6.52
7.02
5.83
6.07
6.36
4.18
20.00
6.07
6.64
85
27.61
FCF margin%
21.19
21.15
22.91
24.32
27.12
27.80
25.69
26.99
25.50
22.52
12.44
25.69
24.91
19
0.200
FCF / Net incomex
0.711
0.736
0.773
0.843
0.963
0.970
0.941
1.095
1.216
1.399
1.241
1.095
0.952
80
17.21
ROIC%
21.52
21.14
23.92
24.19
25.65
25.18
23.90
21.36
24.32
23.24
2.74
23.90
23.91
47
6.35
Return on equity%
11.42
12.46
9.67
7.23
7.83
10.13
11.45
8.75
11.37
9.06
4.70
10.13
9.90
54
24.55
Return on assets%
5.07
4.76
5.96
5.25
2.64
3.23
1.59
3.89
2.67
4.62
24.26
3.23
4.26
79
48.01
EPSNT$
42.94
44.59
48.84
53.76
52.93
56.82
56.71
62.26
68.34
66.44
53.48
4.65%
5.31%
—
21.18
EPS growth%
2.26
5.18
5.32
3.00
3.47
2.45
0.46
2.01
3.47
2.68
15.94
2.45
2.84
37
24.23
Bookvalue per shNT$
57.69
66.90
68.82
69.38
75.07
88.21
104.39
103.87
121.64
125.77
21.79
10.87%
9.99%
—
19.26
FCF per shareNT$
42.48
45.86
50.08
51.15
57.85
66.26
67.38
72.08
82.55
83.51
10.39
7.62%
7.41%
—
31.81
Dividend per shNT$
17.91
18.05
18.72
18.19
19.98
18.85
20.79
22.32
23.78
27.87
15.75
6.88%
5.00%
—
19.74
Div yield (avg)%
19.63
22.22
24.70
26.64
29.28
27.26
29.55
32.44
34.24
32.99
24.56
32.44
28.27
75
4.98
Payout ratio%
16.97
18.54
17.74
15.98
17.23
15.71
14.41
14.14
12.55
12.87
15.45
14.14
15.85
58
38.31
Shares (diluted)M
50.48
55.14
56.03
62.20
66.57
80.11
89.11
97.60
112.5
110.3
38.49
10.62%
8.03%
56
12.38
Buyback yield%
15.34
16.69
16.89
18.30
18.12
18.70
16.58
15.19
17.09
19.27
6.95
17.09
16.99
89
0.516
D/E ratiox
2.057
2.302
2.304
2.283
2.609
3.071
3.609
4.121
4.512
4.542
0.713
4.121
2.840
44
1.152
Enterprise valueNT$B
4.070
4.500
4.894
4.721
5.198
5.290
5.293
5.436
5.287
6.233
1.091
3.70%
6.21%
32
2.544
LT debtNT$B
1.356
1.413
1.226
1.234
1.256
1.273
1.096
1.083
0.928
0.805
1.027
(8.53%)
(5.77%)
15
Cost of revenue
0.63%
0.98×
Operating expenses
1.51%
1.07×
Property and equipment
24.89%