0.338
RevenueNT$B
1.972
2.104
2.208
2.255
2.354
2.507
2.587
2.653
2.776
2.905
0.353
4.29%
4.16%
21
9.72
Revenue growth%
5.16
3.12
1.71
1.14
2.41
0.72
0.40
0.40
1.72
3.63
3.36
0.72
1.72
71
4.15
Gross margin%
5.39
8.19
5.20
4.70
2.70
1.56
4.54
5.80
8.44
11.44
12.87
5.80
5.29
45
7.20
Operating margin%
17.00
14.04
15.55
18.15
19.68
18.92
17.38
20.19
19.76
18.68
22.46
18.92
18.41
11
7.51
Net margin%
6.35
3.67
1.55
2.12
1.16
0.40
1.63
0.40
2.20
4.31
11.75
1.63
1.88
63
35.63
P/E ratio (avg)x
21.05
20.56
17.89
19.03
20.58
22.06
21.89
18.79
18.63
20.19
31.04
20.19
20.37
10
24.72
EV/EBITx
25.42
28.10
25.14
26.27
24.80
23.60
21.27
22.63
20.52
18.98
33.71
21.27
24.20
54
2.34
FCF yield (avg)%
4.72
7.54
8.61
7.37
7.50
6.66
9.00
9.76
6.91
6.98
22.32
6.98
7.43
16
11.53
FCF margin%
0.40
0.40
0.40
3.23
5.08
4.84
1.93
3.47
3.86
5.64
21.36
3.86
3.35
81
1.144
FCF / Net incomex
1.999
2.371
2.554
2.756
2.621
2.659
2.578
2.607
2.652
3.121
0.895
2.652
2.614
12
22.40
ROIC%
17.44
16.72
17.13
17.51
18.31
20.02
22.08
25.07
27.10
26.96
18.32
25.07
19.17
83
17.89
Return on equity%
18.27
18.01
19.33
16.66
15.25
15.49
14.94
12.27
14.95
12.69
23.42
14.94
15.37
34
16.47
Return on assets%
18.52
19.75
21.96
24.44
24.59
26.76
27.54
26.45
24.96
22.17
28.34
26.45
24.51
8
5.14
EPSNT$
11.72
13.32
14.47
16.42
16.33
18.93
19.05
21.24
23.96
24.18
5.64
8.17%
9.08%
—
4.23
EPS growth%
4.58
7.24
6.53
5.13
7.63
5.84
6.99
5.15
4.61
2.93
5.87
5.15
5.49
61
2.68
Bookvalue per shNT$
3.67
3.87
4.32
4.29
4.26
4.81
5.55
5.38
6.03
6.57
3.68
9.04%
6.05%
—
4.78
FCF per shareNT$
3.25
3.34
3.43
3.50
3.26
2.97
2.90
3.14
3.45
3.71
5.68
2.63%
0.10%
—
4.13
Dividend per shNT$
4.29
4.17
4.06
4.14
4.03
4.52
4.34
4.27
4.69
4.70
3.41
3.09%
(0.19%)
—
10.35
Div yield (avg)%
26.42
27.91
26.49
27.72
28.43
28.21
27.11
26.67
27.21
27.14
4.42
27.14
27.18
45
2.52
Payout ratio%
0.40
0.40
0.40
2.72
5.67
3.23
2.28
0.40
0.40
0.40
6.49
0.40
0.40
74
202.5
Shares (diluted)M
298.6
348.7
371.6
433.5
518.7
561.9
540.1
623.7
745.2
760.6
204.6
7.96%
11.04%
46
17.22
Buyback yield%
9.92
10.49
8.36
7.31
8.67
7.49
6.39
5.64
4.73
1.84
15.69
5.64
7.40
11
1.144
D/E ratiox
0.363
0.402
0.471
0.447
0.515
0.579
0.605
0.646
0.734
0.840
1.454
0.646
0.547
77
2.552
Enterprise valueNT$B
3.901
4.474
4.299
4.163
4.539
4.993
5.745
6.389
6.502
6.921
2.714
8.80%
7.70%
94
2.699
LT debtNT$B
1.214
1.144
1.040
1.022
0.967
1.004
1.073
1.117
1.137
1.087
2.411
2.36%
(1.85%)
53
Cost of revenue
4.46%
1.03×
Operating expenses
3.54%
0.94×
Property and equipment
12.29%