2.439
RevenueNT$B
2.927
3.081
3.207
3.387
3.501
3.638
3.794
3.852
3.957
4.030
2.658
2.86%
3.65%
72
14.13
Revenue growth%
17.56
20.27
23.21
24.92
26.37
28.13
25.38
25.71
28.04
27.93
14.94
27.93
25.54
16
9.48
Gross margin%
13.91
11.73
10.98
8.16
9.59
7.82
9.11
7.70
5.78
8.67
20.90
7.82
8.89
43
24.63
Operating margin%
30.08
27.16
28.31
26.72
24.80
26.05
26.06
28.35
29.70
32.56
2.96
28.35
27.73
30
20.17
Net margin%
10.12
8.08
7.74
5.44
6.97
7.87
6.64
8.66
8.64
9.69
25.95
8.64
7.97
55
26.74
P/E ratio (avg)x
24.46
23.80
25.19
24.17
24.72
24.93
24.91
26.08
27.35
28.02
35.38
26.08
24.92
43
25.01
EV/EBITx
22.43
20.59
20.07
18.12
18.55
17.71
17.82
18.55
19.46
21.04
20.36
18.55
19.01
24
10.28
FCF yield (avg)%
13.20
14.58
14.09
15.91
17.97
20.56
20.01
18.96
20.31
22.54
11.75
20.31
18.47
75
23.64
FCF margin%
11.57
11.55
11.39
14.17
11.44
9.83
10.61
8.67
8.34
8.73
2.77
8.73
11.00
52
1.086
FCF / Net incomex
1.995
1.934
2.097
2.123
2.296
2.620
3.075
3.650
4.291
4.278
0.675
3.650
2.458
6
15.73
ROIC%
7.76
6.41
4.79
6.48
5.85
6.66
6.65
6.52
4.16
6.10
23.19
6.52
6.45
80
17.12
Return on equity%
8.89
9.13
8.99
6.26
8.05
6.26
6.59
7.14
6.08
7.24
24.03
6.59
7.19
85
30.00
Return on assets%
27.83
25.04
25.21
22.75
25.16
24.75
26.14
26.48
26.96
28.06
7.20
26.48
25.68
59
7.94
EPSNT$
2.88
3.19
3.10
3.07
3.31
3.18
3.47
3.43
3.42
3.26
8.70
(0.32%)
2.38%
—
23.45
EPS growth%
21.72
24.21
24.95
25.08
25.21
25.28
24.90
24.85
27.26
27.43
12.56
25.28
25.02
38
7.49
Bookvalue per shNT$
6.23
6.81
7.55
7.51
7.93
7.67
8.16
8.10
9.07
9.23
4.80
3.08%
4.95%
—
1.81
FCF per shareNT$
7.49
8.11
7.88
9.04
10.48
12.26
13.72
14.16
13.65
15.96
1.75
8.78%
8.19%
—
2.30
Dividend per shNT$
4.72
4.67
4.32
3.92
3.53
3.10
2.76
2.81
2.63
2.76
3.17
(4.85%)
(5.45%)
—
2.28
Div yield (avg)%
6.53
7.27
7.40
6.58
5.72
5.68
7.29
9.04
10.54
7.91
27.30
7.91
7.28
81
27.07
Payout ratio%
9.60
11.76
12.67
12.12
9.12
7.78
10.75
9.03
10.58
11.08
16.95
10.58
10.67
21
94.99
Shares (diluted)M
76.82
76.78
68.22
69.06
72.95
77.99
69.89
74.85
71.87
76.05
94.57
0.84%
(1.04%)
20
13.90
Buyback yield%
22.86
25.49
27.18
26.06
23.23
25.56
24.57
22.00
22.44
21.78
25.59
22.44
23.90
92
0.875
D/E ratiox
1.498
1.707
1.823
1.902
1.858
2.122
2.452
2.852
3.073
3.371
1.396
2.852
2.012
37
1.221
Enterprise valueNT$B
0.463
0.530
0.529
0.510
0.541
0.634
0.633
0.645
0.622
0.717
1.325
5.78%
4.34%
35
3.226
LT debtNT$B
0.340
0.372
0.405
0.410
0.438
0.439
0.473
0.508
0.576
0.593
1.504
6.27%
5.53%
5
Cost of revenue
3.66%
1.00×
Operating expenses
3.56%
0.99×
Property and equipment
15.78%