2.604
RevenueNT$B
2.290
2.421
2.568
2.750
2.986
3.158
3.377
3.662
3.959
4.275
2.911
7.44%
6.98%
35
23.53
Revenue growth%
13.65
12.40
11.18
10.23
11.36
13.06
11.23
9.72
9.17
11.77
26.42
11.23
11.29
28
29.87
Gross margin%
24.71
22.72
22.90
22.47
22.05
20.72
23.68
23.26
25.20
24.32
4.43
23.68
23.08
76
19.68
Operating margin%
15.14
16.61
15.40
15.27
18.14
16.09
14.73
12.90
13.69
14.56
29.77
14.56
15.20
43
15.26
Net margin%
31.57
28.77
25.92
23.34
20.63
18.54
19.05
21.57
21.27
19.03
19.97
19.05
21.42
47
21.91
P/E ratio (avg)x
4.757
4.726
4.185
3.651
3.833
3.940
3.544
3.398
3.393
3.258
8.647
3.398
3.742
83
25.37
EV/EBITx
39.25
43.05
39.61
41.24
40.85
37.83
38.30
38.64
36.94
33.40
9.443
37.83
38.94
38
5.71
FCF yield (avg)%
22.27
22.96
21.63
22.10
23.15
25.63
25.19
23.89
25.93
27.30
26.66
25.63
23.52
6
26.24
FCF margin%
16.18
18.39
16.47
18.11
20.74
21.12
19.12
21.06
21.66
19.42
20.12
21.06
19.27
32
1.514
FCF / Net incomex
0.104
0.097
0.083
0.071
0.067
0.061
0.055
0.056
0.055
0.059
0.812
0.056
0.064
39
10.22
ROIC%
7.99
7.34
6.13
4.60
6.93
8.81
10.12
10.95
11.84
14.81
2.71
10.95
8.40
14
22.48
Return on equity%
30.90
31.27
33.95
31.51
30.56
31.05
32.89
30.65
31.58
31.70
12.92
31.58
31.39
94
21.56
Return on assets%
14.46
12.51
9.82
11.31
9.78
8.96
7.25
8.49
10.81
9.17
6.67
8.96
9.80
24
9.91
EPSNT$
2.22
2.20
2.17
2.38
2.41
2.26
2.29
2.04
2.23
2.41
10.24
0.03%
1.24%
—
15.06
EPS growth%
33.06
35.26
37.93
39.38
39.18
41.49
41.22
42.23
39.34
38.04
28.30
41.22
39.26
16
10.81
Bookvalue per shNT$
3.47
3.45
3.86
4.47
4.79
5.55
6.43
7.47
7.33
8.24
12.04
11.46%
9.41%
—
13.89
FCF per shareNT$
9.44
8.95
10.20
9.62
10.17
9.71
9.94
9.85
10.89
11.01
4.68
1.59%
2.27%
—
4.63
Dividend per shNT$
13.13
12.97
13.66
13.53
15.38
14.44
15.56
17.30
17.63
18.79
5.63
4.09%
3.57%
—
8.27
Div yield (avg)%
22.50
25.45
22.74
20.80
20.55
20.57
23.55
24.92
24.74
24.15
18.39
24.15
23.15
57
23.31
Payout ratio%
14.66
12.98
14.94
14.25
11.68
12.37
14.53
14.99
17.77
14.97
16.18
14.97
14.59
53
190.1
Shares (diluted)M
149.8
160.2
163.6
168.6
171.2
189.8
215.4
205.6
207.7
211.7
190.3
4.33%
2.57%
40
12.14
Buyback yield%
12.41
14.89
17.24
17.35
19.75
21.36
22.62
23.00
24.50
26.86
5.22
23.00
20.56
67
1.024
D/E ratiox
0.169
0.201
0.206
0.240
0.239
0.267
0.277
0.310
0.305
0.327
1.523
0.305
0.253
19
3.602
Enterprise valueNT$B
0.733
0.685
0.657
0.662
0.632
0.569
0.518
0.452
0.468
0.461
3.106
(6.11%)
(5.50%)
40
2.850
LT debtNT$B
5.983
5.564
5.867
5.276
5.005
4.568
4.346
3.951
3.670
3.813
2.965
(5.30%)
(4.27%)
62
Cost of revenue
7.21%
1.02×
Operating expenses
6.12%
0.92×
Property and equipment
15.58%