0.335
RevenueNT$B
2.338
2.454
2.603
2.732
2.819
2.977
3.086
3.278
3.379
3.633
0.349
5.21%
5.18%
24
13.15
Revenue growth%
4.33
4.12
5.02
3.38
1.22
1.29
2.33
1.69
0.68
0.40
28.99
1.29
2.01
83
24.35
Gross margin%
29.98
31.19
33.14
31.39
32.99
31.15
30.28
31.60
33.27
36.16
5.24
31.60
31.49
47
21.76
Operating margin%
20.85
18.88
21.38
19.40
21.39
19.44
19.57
21.52
18.84
18.66
9.13
19.44
19.50
43
14.03
Net margin%
10.70
8.54
8.55
8.64
7.43
5.92
4.24
2.47
3.14
0.69
26.26
3.14
6.68
89
37.30
P/E ratio (avg)x
12.60
12.26
11.44
12.51
13.28
13.79
15.27
14.44
16.74
17.64
17.06
15.27
13.53
61
13.12
EV/EBITx
9.556
9.504
8.443
8.689
9.249
9.833
8.884
8.958
9.572
9.030
29.95
9.030
9.139
9
18.16
FCF yield (avg)%
8.96
10.85
13.73
16.46
17.10
15.76
16.95
15.06
12.57
14.30
27.63
15.06
14.68
71
28.74
FCF margin%
15.24
16.24
15.11
16.19
18.89
17.57
19.37
19.60
18.22
19.45
16.61
19.37
17.89
73
0.196
FCF / Net incomex
0.549
0.621
0.635
0.616
0.661
0.610
0.567
0.541
0.501
0.521
0.878
0.541
0.588
93
28.90
ROIC%
4.74
4.51
2.07
4.04
2.45
1.76
2.70
4.81
2.72
0.46
9.91
2.70
2.71
32
2.77
Return on equity%
25.46
23.12
25.99
28.00
26.20
23.54
21.96
20.10
20.27
17.98
18.01
20.27
23.33
42
21.57
Return on assets%
8.63
8.87
8.58
5.59
7.31
8.03
6.54
3.76
6.24
3.73
14.64
6.24
6.93
51
3.53
EPSNT$
2.37
2.42
2.79
2.82
3.27
3.27
3.21
3.34
3.33
3.30
3.79
0.15%
4.09%
—
15.98
EPS growth%
14.11
12.14
10.95
7.96
5.15
5.07
7.23
9.48
10.80
9.74
24.40
9.48
9.61
36
3.17
Bookvalue per shNT$
3.51
3.04
2.85
2.77
2.75
2.50
2.41
2.38
2.60
2.42
3.02
(2.54%)
(3.57%)
—
1.79
FCF per shareNT$
3.87
3.78
3.47
3.61
3.82
3.49
3.88
3.64
3.90
4.36
3.66
2.68%
1.37%
—
7.91
Dividend per shNT$
3.01
2.92
3.28
3.72
3.78
3.81
4.31
4.17
4.72
4.75
1.19
4.70%
5.45%
—
4.90
Div yield (avg)%
20.43
23.34
23.35
23.72
22.34
21.58
19.02
21.14
22.40
23.94
25.01
21.58
22.37
60
24.77
Payout ratio%
22.26
23.78
21.03
18.96
17.54
17.23
20.08
20.38
20.41
18.87
6.56
20.08
20.23
21
352.3
Shares (diluted)M
282.3
261.1
264.0
233.3
207.3
195.0
184.9
185.5
205.8
191.9
363.1
(1.53%)
(4.42%)
47
28.11
Buyback yield%
25.74
26.97
29.96
31.45
34.11
35.69
36.39
33.64
34.56
36.46
8.68
35.69
33.87
5
0.462
D/E ratiox
0.977
0.995
0.940
0.896
0.854
0.892
1.037
1.174
1.270
1.290
0.213
1.174
0.986
93
1.610
Enterprise valueNT$B
4.014
4.282
3.913
4.269
4.599
4.328
4.326
4.651
4.394
4.621
2.910
0.10%
0.47%
59
3.015
LT debtNT$B
1.656
1.753
1.873
1.809
1.786
2.081
2.403
2.368
2.657
2.979
2.826
10.78%
7.47%
54
Cost of revenue
5.34%
1.02×
Operating expenses
5.32%
1.01×
Property and equipment
17.23%