27.64
RevenueNT$B
29.68
31.76
32.70
34.75
36.99
38.63
39.85
40.98
43.22
45.71
30.25
4.32%
4.98%
37
25.84
Revenue growth%
14.95
15.08
12.57
14.52
14.73
13.45
15.69
17.65
20.37
20.91
4.80
17.65
15.01
68
4.63
Gross margin%
23.57
25.42
27.22
27.37
26.56
24.05
23.45
23.14
24.34
26.08
8.60
24.05
24.88
89
8.36
Operating margin%
19.76
20.04
19.69
21.57
22.98
25.74
27.05
25.23
24.34
24.69
5.61
25.23
23.66
89
29.32
Net margin%
20.49
21.18
18.91
21.46
23.60
23.06
24.50
26.76
26.00
25.48
23.99
25.48
23.33
19
21.23
P/E ratio (avg)x
31.73
30.94
33.20
35.22
33.23
36.41
34.71
33.35
38.58
41.87
27.37
36.41
34.03
71
22.38
EV/EBITx
23.84
23.68
21.08
21.12
18.54
18.58
17.65
15.72
14.87
12.99
36.61
15.72
18.56
58
15.08
FCF yield (avg)%
16.42
14.91
13.48
14.91
14.19
13.33
12.57
14.02
16.17
14.85
6.97
14.02
14.52
43
5.98
FCF margin%
16.50
17.40
16.24
14.37
11.41
13.78
13.17
11.60
9.68
9.34
17.90
11.60
13.47
53
0.445
FCF / Net incomex
1.202
1.392
1.403
1.686
1.919
2.209
2.424
2.658
2.841
2.763
1.476
2.658
2.064
20
14.10
ROIC%
14.63
12.11
14.35
16.11
18.15
17.18
16.61
18.82
19.80
20.38
14.41
18.82
16.89
12
14.57
Return on equity%
26.70
27.94
25.04
27.04
29.12
29.51
31.86
32.94
31.68
31.52
13.06
31.68
29.31
53
29.89
Return on assets%
34.06
36.74
36.32
34.95
32.12
33.53
34.21
31.65
30.81
32.68
23.05
32.68
33.79
15
66.37
EPSNT$
128.93
121.80
126.64
112.02
120.20
121.03
129.65
120.60
114.53
118.04
68.99
(0.36%)
0.17%
—
9.02
EPS growth%
24.72
23.37
24.65
24.05
23.39
24.63
21.98
23.35
20.36
19.91
22.79
21.98
23.38
8
79.39
Bookvalue per shNT$
149.89
138.29
133.91
138.67
146.42
145.63
165.35
177.47
166.61
162.51
201.22
2.11%
1.48%
—
182.90
FCF per shareNT$
27.36
28.32
29.98
30.07
27.88
28.94
31.16
29.68
31.84
27.61
106.10
(0.20%)
0.22%
—
192.52
Dividend per shNT$
133.18
119.11
105.32
102.95
106.73
94.87
90.81
93.72
89.63
78.42
51.38
(5.98%)
(5.60%)
—
22.41
Div yield (avg)%
20.48
20.39
18.03
19.03
17.13
14.94
12.44
11.57
13.74
15.64
5.84
13.74
16.38
83
9.73
Payout ratio%
15.98
14.90
16.73
15.01
17.07
15.95
15.47
17.70
16.34
17.46
18.58
16.34
16.16
24
198.8
Shares (diluted)M
265.0
296.8
327.1
346.4
383.8
375.3
413.5
401.6
433.7
468.8
202.3
4.08%
5.86%
60
17.07
Buyback yield%
4.71
3.69
5.82
6.00
8.03
9.04
9.67
8.58
9.41
6.65
14.20
9.04
7.34
33
0.898
D/E ratiox
1.755
1.655
1.539
1.474
1.571
1.501
1.437
1.562
1.391
1.251
0.825
1.437
1.520
24
36.53
Enterprise valueNT$B
12.45
12.55
11.94
12.67
13.82
14.49
15.40
15.74
17.60
16.80
3.895
3.98%
2.01%
28
6.223
LT debtNT$B
43.12
48.67
58.34
65.29
67.17
73.18
79.66
88.79
87.34
89.18
25.70
5.83%
7.77%
59
Cost of revenue
4.86%
0.99×
Operating expenses
5.20%
1.02×
Property and equipment
16.62%