1.895
RevenueNT$B
1.787
1.816
1.861
1.958
2.016
2.082
2.208
2.249
2.374
2.485
2.077
4.28%
3.58%
16
19.92
Revenue growth%
11.44
10.44
10.39
11.86
9.68
11.27
10.08
8.07
7.55
8.72
22.87
8.72
10.24
59
27.57
Gross margin%
6.38
3.43
4.29
4.89
2.07
0.40
0.40
0.40
2.99
4.29
23.67
0.40
3.21
8
24.03
Operating margin%
10.01
7.24
8.81
10.89
10.57
8.48
9.43
8.63
8.77
10.80
22.47
8.77
9.12
36
10.23
Net margin%
19.70
20.24
18.72
20.47
22.99
23.93
23.29
21.36
20.06
20.83
5.94
21.36
20.65
25
14.24
P/E ratio (avg)x
20.50
21.05
20.99
22.35
24.77
24.58
24.01
22.58
19.71
21.77
10.33
22.58
22.06
22
15.64
EV/EBITx
7.892
8.800
8.703
8.949
9.978
9.065
10.22
10.29
11.63
12.78
15.57
10.29
9.521
65
8.94
FCF yield (avg)%
6.08
4.10
6.80
5.24
2.70
4.20
2.54
4.82
3.45
2.83
7.70
3.45
4.15
31
26.91
FCF margin%
24.08
23.55
21.66
24.14
25.11
27.78
27.92
25.78
26.87
28.54
19.23
27.78
25.44
14
1.495
FCF / Net incomex
1.670
1.671
1.573
1.430
1.289
1.354
1.231
1.208
1.166
1.045
0.783
1.208
1.321
21
12.61
ROIC%
13.16
15.05
14.18
12.82
11.61
14.25
15.81
16.00
18.02
18.69
18.55
16.00
14.65
41
18.31
Return on equity%
23.06
22.37
24.53
23.53
21.91
20.11
19.05
18.68
18.59
19.79
20.83
19.05
21.01
60
21.58
Return on assets%
22.03
21.89
22.92
22.42
23.82
21.17
21.86
24.85
25.51
27.93
28.80
24.85
22.67
28
4.92
EPSNT$
1.73
1.84
2.01
2.23
2.33
2.59
2.37
2.21
2.46
2.32
5.11
(0.15%)
2.80%
—
3.40
EPS growth%
9.30
10.11
9.86
12.28
13.52
13.01
11.09
10.44
11.84
13.68
18.01
11.84
11.46
6
6.88
Bookvalue per shNT$
6.42
5.88
5.65
5.74
5.71
5.34
5.21
5.06
5.35
5.29
4.07
(1.49%)
(2.20%)
—
4.33
FCF per shareNT$
6.37
6.86
6.88
6.71
7.15
7.77
7.84
8.20
8.41
7.91
4.81
2.05%
3.32%
—
4.87
Dividend per shNT$
2.51
2.70
3.06
3.29
3.17
3.46
3.64
3.58
4.07
4.02
1.54
4.82%
5.05%
—
28.08
Div yield (avg)%
8.61
6.94
7.78
4.84
2.95
1.94
0.40
0.40
1.76
1.22
16.92
1.22
2.45
92
14.76
Payout ratio%
27.31
27.19
29.76
29.55
26.75
28.25
28.58
26.59
25.80
27.39
10.20
27.39
27.35
14
160.5
Shares (diluted)M
137.0
155.1
165.3
151.3
171.6
177.1
197.2
203.1
212.6
229.3
163.0
5.96%
4.86%
30
11.54
Buyback yield%
17.83
17.96
17.50
15.92
17.30
16.20
18.56
19.16
17.33
16.01
21.78
17.33
17.41
34
0.128
D/E ratiox
1.972
2.305
2.293
2.691
2.745
3.081
3.420
3.614
4.209
4.539
1.137
3.614
2.913
66
2.117
Enterprise valueNT$B
3.454
3.939
3.698
3.550
4.062
4.672
5.309
5.539
5.525
5.318
2.144
5.54%
4.33%
94
2,239
LT debtNT$M
566.4
579.3
546.5
557.5
566.6
586.9
516.8
451.2
415.9
431.5
824.6
(5.30%)
(2.07%)
19
Cost of revenue
3.91%
1.03×
Operating expenses
2.94%
0.94×
Property and equipment
17.03%
Goodwill & intangibles
15.69%