1.882
RevenueNT$B
1.429
1.489
1.576
1.662
1.755
1.834
1.916
2.023
2.134
2.233
2.016
4.94%
5.01%
74
2.26
Revenue growth%
11.86
10.94
10.84
8.89
11.27
13.94
11.04
8.57
9.33
10.71
18.98
10.71
10.89
42
21.49
Gross margin%
22.55
21.62
23.49
25.52
25.95
27.97
29.62
31.83
34.26
35.14
28.60
31.83
26.96
43
16.15
Operating margin%
34.26
34.22
35.23
36.83
39.69
38.46
41.30
42.06
44.68
42.71
3.74
42.06
39.08
60
19.32
Net margin%
4.09
5.99
6.04
6.94
6.34
6.05
8.12
9.33
9.44
6.78
21.72
8.12
6.56
85
18.87
P/E ratio (avg)x
8.191
8.728
7.853
7.693
7.861
7.481
7.206
7.695
8.225
7.394
15.78
7.481
7.774
40
23.35
EV/EBITx
19.09
19.36
21.80
21.42
25.01
24.50
27.28
30.28
33.77
38.02
6.965
30.28
24.76
80
10.73
FCF yield (avg)%
12.99
14.84
12.37
11.93
10.78
13.48
15.82
18.27
21.23
19.51
13.84
18.27
14.16
88
21.07
FCF margin%
15.49
13.90
12.14
12.86
11.95
9.51
7.23
8.41
10.46
12.22
5.83
9.51
12.04
43
0.505
FCF / Net incomex
0.623
0.720
0.788
0.756
0.836
0.828
0.817
0.871
1.028
1.021
1.685
0.871
0.823
22
23.73
ROIC%
10.44
12.35
9.85
9.77
9.67
8.16
7.59
7.51
8.47
5.92
20.64
7.59
9.07
50
12.98
Return on equity%
5.49
7.19
4.21
3.10
4.05
6.86
9.56
11.31
13.79
13.69
28.33
11.31
7.03
77
14.96
Return on assets%
11.76
10.94
11.41
11.52
14.18
13.84
15.36
16.88
15.74
17.71
10.30
15.74
14.01
93
3.41
EPSNT$
2.60
2.43
2.21
2.17
2.23
2.44
2.49
2.64
2.36
2.51
3.49
2.39%
(1.56%)
—
10.11
EPS growth%
24.55
24.93
24.09
24.81
27.35
28.18
27.50
27.42
26.67
24.56
19.82
27.42
25.80
60
0.86
Bookvalue per shNT$
0.61
0.57
0.58
0.56
0.59
0.66
0.66
0.66
0.66
0.67
2.55
2.57%
0.28%
—
0.96
FCF per shareNT$
1.33
1.41
1.25
1.27
1.26
1.23
1.30
1.25
1.21
1.18
1.96
(1.24%)
(1.97%)
—
3.02
Dividend per shNT$
1.00
1.07
1.01
1.09
1.14
1.14
1.16
1.26
1.38
1.52
2.72
5.96%
3.93%
—
24.55
Div yield (avg)%
3.09
0.77
0.40
0.40
1.22
1.05
0.40
2.93
0.88
3.62
2.34
1.05
0.96
62
22.58
Payout ratio%
6.15
4.95
7.20
9.51
9.32
11.54
11.57
11.34
10.91
9.94
11.48
11.34
9.73
44
196.7
Shares (diluted)M
179.2
191.1
202.3
218.9
192.3
192.6
205.5
189.7
163.9
174.9
196.3
(1.88%)
0.29%
76
16.72
Buyback yield%
7.82
7.61
9.82
11.18
9.13
7.53
5.26
3.38
2.25
0.40
25.99
3.38
7.57
94
1.732
D/E ratiox
0.376
0.408
0.432
0.458
0.494
0.549
0.634
0.623
0.598
0.580
1.792
0.598
0.522
65
1.100
Enterprise valueNT$B
2.624
2.885
2.950
3.007
3.028
3.466
4.075
4.250
4.298
4.710
1.101
9.24%
7.21%
67
1.434
LT debtNT$B
1.432
1.717
1.824
2.130
2.219
2.420
2.821
2.733
2.934
2.849
0.448
5.13%
7.95%
37
Cost of revenue
4.94%
0.99×
Operating expenses
4.06%
0.91×
Property and equipment
15.07%