2.881
RevenueNT$B
1.878
1.935
2.076
2.208
2.285
2.347
2.485
2.634
2.808
2.933
3.028
5.12%
5.33%
83
2.89
Revenue growth%
27.31
25.85
26.42
26.46
24.54
25.03
23.12
20.47
20.48
21.74
28.60
21.74
24.78
11
14.08
Gross margin%
14.07
12.31
9.98
9.02
11.42
12.51
14.76
15.36
17.53
18.93
5.20
15.36
13.29
25
22.65
Operating margin%
23.25
23.69
21.61
24.47
26.59
29.19
28.09
28.06
27.71
28.81
5.09
28.09
27.15
39
17.77
Net margin%
33.41
32.23
32.75
30.52
29.82
30.41
28.26
29.82
32.06
32.27
10.75
30.41
31.29
79
36.25
P/E ratio (avg)x
26.06
23.23
24.42
25.71
22.21
23.09
19.80
18.62
17.36
18.48
23.00
18.62
22.65
89
11.41
EV/EBITx
17.94
20.45
19.92
19.88
19.21
21.03
21.72
21.86
20.82
20.83
18.71
21.03
20.63
77
9.90
FCF yield (avg)%
7.23
4.89
3.81
0.90
0.40
0.40
0.55
0.40
1.44
3.34
29.77
0.55
1.17
21
21.61
FCF margin%
15.79
17.80
18.49
15.69
13.41
11.49
8.66
8.00
10.46
11.15
27.54
10.46
12.45
49
1.059
FCF / Net incomex
0.896
0.877
0.862
0.944
0.860
0.901
0.966
0.848
0.782
0.829
0.594
0.848
0.870
29
16.29
ROIC%
13.71
12.09
9.87
11.57
14.02
13.59
15.21
14.33
14.32
12.53
5.79
14.32
13.65
70
17.44
Return on equity%
21.57
20.19
17.82
17.59
17.49
18.55
18.27
17.89
17.32
16.97
10.21
17.89
17.86
63
12.58
Return on assets%
7.12
4.37
4.59
3.12
5.05
7.79
7.67
8.78
8.53
7.77
18.12
7.79
7.40
44
34.03
EPSNT$
71.22
81.79
85.06
86.83
85.74
95.96
91.10
88.28
101.15
96.00
35.92
2.29%
4.65%
—
29.65
EPS growth%
23.58
21.07
20.71
22.15
23.41
23.05
24.68
23.25
22.04
23.06
7.39
23.06
23.05
88
12.54
Bookvalue per shNT$
29.40
31.49
32.66
32.04
36.97
39.39
42.46
41.28
43.53
48.48
54.87
5.57%
6.44%
—
59.17
FCF per shareNT$
48.41
49.72
51.23
55.67
60.23
54.06
48.83
51.09
47.41
43.41
48.78
(6.34%)
(1.39%)
—
23.25
Dividend per shNT$
69.07
74.88
70.29
78.45
85.56
80.73
78.91
89.77
92.71
100.75
11.86
3.32%
3.50%
—
8.41
Div yield (avg)%
22.82
22.45
21.27
23.05
25.41
24.87
23.96
23.26
23.18
21.80
19.94
23.26
23.11
22
12.76
Payout ratio%
2.52
2.02
4.75
2.20
0.85
3.53
3.28
5.13
6.66
4.01
24.60
4.01
3.41
21
61.49
Shares (diluted)M
91.03
104.4
106.1
109.9
126.9
128.3
150.5
148.5
153.6
166.5
60.78
5.58%
6.75%
85
24.48
Buyback yield%
1.00
0.40
0.40
0.40
2.09
4.66
5.07
6.71
5.44
2.58
12.86
5.07
2.34
36
1.626
D/E ratiox
0.434
0.433
0.437
0.377
0.412
0.414
0.385
0.419
0.386
0.343
1.159
0.386
0.413
46
0.509
Enterprise valueNT$B
3.108
2.802
2.560
2.383
2.242
2.282
2.109
1.858
1.985
2.156
3.120
(0.77%)
(2.92%)
26
2.934
LT debtNT$B
2.153
2.356
2.707
2.613
2.762
3.274
3.552
4.056
4.652
5.340
3.305
14.10%
9.93%
6
Cost of revenue
5.62%
1.03×
Operating expenses
4.79%
0.95×
Cash and investments
20.97%
Property and equipment
14.87%