1.456
RevenueNT$B
0.756
0.820
0.894
0.977
1.043
1.125
1.223
1.333
1.438
1.588
1.523
8.77%
8.73%
67
15.35
Revenue growth%
16.97
14.50
17.09
18.80
20.47
20.82
22.16
25.04
26.11
26.35
25.48
25.04
20.64
44
27.72
Gross margin%
0.40
0.40
0.40
1.53
0.40
1.69
3.64
0.88
0.40
0.40
18.94
0.88
0.40
44
21.33
Operating margin%
9.30
9.05
7.06
8.67
7.98
7.57
8.25
6.34
8.10
6.25
9.86
7.57
8.04
55
26.28
Net margin%
23.87
21.27
23.25
21.69
22.99
22.18
24.72
25.61
25.85
26.92
6.53
25.61
23.56
51
22.37
P/E ratio (avg)x
14.46
14.22
13.94
14.43
15.30
15.45
15.30
16.44
17.58
18.82
35.82
16.44
15.30
90
27.47
EV/EBITx
33.04
32.64
34.85
34.60
34.52
35.28
32.85
35.87
35.97
39.99
23.58
35.87
34.73
71
18.62
FCF yield (avg)%
17.83
20.05
21.28
21.44
21.65
23.47
23.69
24.17
24.33
26.77
29.20
24.17
22.56
59
4.94
FCF margin%
9.44
6.50
5.89
5.46
5.96
4.48
5.89
3.82
3.59
4.54
18.55
4.48
5.67
39
0.409
FCF / Net incomex
0.930
1.049
1.037
1.100
1.038
1.174
1.150
1.082
1.198
1.354
0.404
1.174
1.091
31
11.55
ROIC%
15.76
16.91
19.45
18.05
20.27
21.58
21.34
19.72
18.15
16.16
12.80
19.72
18.80
47
26.81
Return on equity%
4.54
7.39
9.10
9.10
9.04
6.15
4.20
5.37
7.04
6.36
28.42
6.15
6.70
30
23.89
Return on assets%
18.72
16.15
13.94
16.19
14.06
16.17
17.41
17.95
15.49
18.38
18.10
17.41
16.18
64
4.13
EPSNT$
4.43
4.70
5.05
4.90
5.26
5.25
5.84
5.24
5.32
5.39
4.59
0.50%
1.38%
—
9.37
EPS growth%
7.38
4.91
5.21
3.17
3.86
0.93
0.40
0.40
2.53
0.40
3.11
0.40
2.85
17
1.92
Bookvalue per shNT$
6.08
6.60
7.93
7.69
8.27
8.02
7.93
9.24
10.10
11.39
3.21
6.61%
7.02%
—
1.33
FCF per shareNT$
2.09
2.15
2.13
2.21
2.34
2.50
2.74
2.91
3.12
2.80
3.31
3.68%
3.56%
—
3.22
Dividend per shNT$
4.05
4.38
5.03
5.00
5.69
5.64
5.75
6.20
6.02
6.15
0.74
1.58%
5.58%
—
20.84
Div yield (avg)%
16.48
16.53
17.72
18.85
16.75
17.10
17.52
19.25
20.04
20.52
27.25
19.25
17.62
40
8.50
Payout ratio%
20.18
19.03
20.53
21.50
18.88
18.90
20.30
18.34
18.66
19.54
3.90
18.90
19.29
57
264.2
Shares (diluted)M
359.2
367.8
379.2
372.0
424.1
405.7
438.1
515.5
606.4
663.2
258.5
9.35%
7.30%
41
10.75
Buyback yield%
28.33
28.53
27.43
26.39
27.12
25.41
23.89
21.10
22.71
22.17
5.61
22.71
25.90
61
1.777
D/E ratiox
0.616
0.667
0.650
0.610
0.632
0.573
0.596
0.590
0.600
0.569
1.777
0.590
0.605
16
0.793
Enterprise valueNT$B
1.161
1.094
0.970
0.876
0.937
0.922
1.010
0.949
0.923
0.901
0.873
(0.78%)
(1.82%)
75
1.227
LT debtNT$B
1.057
1.129
1.107
1.145
1.148
1.222
1.119
0.987
1.002
1.067
1.288
(1.46%)
0.92%
8
Cost of revenue
8.97%
1.02×
Operating expenses
8.62%
0.99×
Property and equipment
16.34%