1.362
RevenueNT$B
4.592
4.765
4.884
5.123
5.337
5.502
5.642
5.919
6.083
6.375
1.513
3.62%
3.93%
72
19.76
Revenue growth%
18.03
21.01
19.22
19.77
21.39
19.63
17.38
14.53
16.95
17.16
19.48
17.16
18.63
13
4.44
Gross margin%
10.30
8.96
11.66
11.05
11.44
14.43
16.69
17.83
17.19
18.76
21.68
17.19
13.05
52
27.60
Operating margin%
15.27
13.88
15.12
13.86
13.04
12.69
15.59
12.99
14.32
12.00
16.78
12.99
13.87
68
19.42
Net margin%
11.00
13.27
13.72
12.45
14.83
14.39
17.02
16.99
15.01
15.38
27.81
15.38
14.61
62
23.38
P/E ratio (avg)x
11.92
10.97
10.64
9.107
9.359
8.558
9.012
8.976
9.449
8.205
13.98
8.976
9.233
17
7.637
EV/EBITx
24.10
23.90
26.04
25.61
26.25
26.86
27.44
25.61
27.07
26.64
15.01
26.86
26.15
24
11.42
FCF yield (avg)%
23.13
24.07
26.10
23.86
22.48
22.20
20.94
19.88
17.07
18.17
23.71
19.88
22.34
31
9.46
FCF margin%
3.52
6.42
8.76
9.59
6.68
5.87
3.51
4.64
4.87
5.09
8.27
4.87
5.48
48
0.873
FCF / Net incomex
1.649
1.550
1.582
1.422
1.534
1.617
1.464
1.475
1.534
1.454
1.301
1.475
1.534
88
10.46
ROIC%
11.80
13.21
11.36
8.74
8.52
10.35
11.20
9.02
11.06
9.24
19.11
10.35
10.70
21
22.94
Return on equity%
26.38
25.58
24.22
23.73
22.99
22.30
19.66
21.01
19.34
20.52
8.94
20.52
22.65
52
16.92
Return on assets%
18.76
17.09
16.60
13.79
12.08
11.08
13.30
11.11
11.34
11.66
5.16
11.34
12.69
58
2.85
EPSNT$
1.29
1.35
1.21
1.16
1.21
1.14
1.24
1.29
1.35
1.40
3.19
3.05%
1.17%
—
3.16
EPS growth%
19.75
19.60
21.61
21.46
23.62
25.83
24.80
23.84
21.83
19.61
23.34
23.84
21.72
41
2.35
Bookvalue per shNT$
6.09
5.68
5.70
6.17
6.01
5.86
6.33
6.39
6.92
6.65
0.95
2.06%
1.58%
—
2.92
FCF per shareNT$
5.19
5.30
6.22
7.36
8.81
8.78
10.07
10.72
12.49
14.33
4.51
10.22%
12.36%
—
3.82
Dividend per shNT$
3.05
3.30
3.10
3.15
3.53
3.40
3.17
3.65
3.53
3.75
1.18
1.23%
2.85%
—
3.51
Div yield (avg)%
18.98
18.42
15.90
15.59
16.66
19.20
18.48
19.11
21.12
20.36
7.66
19.20
18.73
81
17.71
Payout ratio%
22.58
24.48
23.39
26.06
25.55
25.37
24.25
21.39
21.80
21.89
8.28
21.89
23.82
56
1.105
Shares (diluted)B
0.895
0.799
0.773
0.763
0.707
0.765
0.738
0.732
0.765
0.840
1.140
3.50%
(1.45%)
53
15.38
Buyback yield%
29.42
29.60
27.00
25.24
24.32
24.07
24.61
25.24
25.40
22.59
8.46
24.61
25.24
33
0.532
D/E ratiox
1.433
1.401
1.346
1.575
1.518
1.754
1.746
2.088
2.203
2.143
0.973
2.088
1.660
20
4.978
Enterprise valueNT$B
5.444
5.322
4.983
4.853
4.996
4.817
4.683
4.475
4.511
4.679
2.611
(1.30%)
(0.09%)
54
4.979
LT debtNT$B
2.129
1.901
1.702
1.915
1.726
1.772
1.599
1.721
1.664
1.749
1.090
0.27%
(1.72%)
47
Cost of revenue
4.03%
1.01×
Operating expenses
3.81%
0.99×
Property and equipment
16.07%