2.368
RevenueNT$B
2.225
2.300
2.379
2.462
2.521
2.600
2.694
2.716
2.785
2.832
2.586
2.35%
2.44%
86
16.50
Revenue growth%
8.72
10.77
9.89
6.92
5.40
2.99
2.18
4.11
3.72
3.40
19.36
3.40
4.76
25
16.39
Gross margin%
3.53
6.35
9.05
8.11
5.28
2.91
5.85
8.57
7.70
7.66
19.03
7.66
7.01
69
7.93
Operating margin%
25.06
23.04
25.00
23.05
24.15
24.40
22.17
24.53
23.59
25.90
23.73
24.40
24.27
27
6.50
Net margin%
16.33
15.26
15.16
15.48
13.65
10.76
12.33
10.81
9.64
11.33
10.93
10.81
12.99
91
24.32
P/E ratio (avg)x
54.57
59.29
61.81
70.40
68.15
75.70
81.07
92.98
86.94
98.88
35.56
86.94
73.05
83
34.73
EV/EBITx
30.96
32.75
33.79
34.42
38.88
39.50
43.74
48.05
49.42
49.42
11.37
48.05
39.19
36
2.43
FCF yield (avg)%
6.00
4.51
2.41
0.47
0.53
0.40
0.40
0.40
1.98
0.40
3.37
0.40
0.50
59
17.87
FCF margin%
4.89
5.60
7.13
5.71
5.88
3.29
0.40
0.40
0.44
0.40
20.75
0.40
4.09
57
0.431
FCF / Net incomex
0.471
0.466
0.516
0.514
0.616
0.671
0.669
0.730
0.836
0.891
0.915
0.730
0.642
88
29.29
ROIC%
27.45
28.45
30.05
27.26
25.10
26.38
27.76
30.30
30.97
32.24
21.72
30.30
28.10
39
27.81
Return on equity%
9.16
11.80
13.22
14.75
12.63
9.74
10.36
12.81
15.27
12.97
24.63
12.81
12.72
59
10.54
Return on assets%
11.49
13.46
16.21
13.89
15.45
16.31
15.11
13.60
11.67
14.04
16.62
14.04
13.96
68
17.43
EPSNT$
15.66
15.62
17.81
19.90
20.17
19.67
19.66
22.02
24.21
25.83
18.00
5.07%
4.65%
—
2.21
EPS growth%
25.98
25.16
27.35
27.93
29.31
27.89
27.09
29.88
31.27
33.29
26.75
29.88
27.91
79
10.67
Bookvalue per shNT$
24.01
25.21
24.10
22.26
22.02
22.20
21.64
24.17
26.84
25.36
21.54
2.87%
0.40%
—
3.51
FCF per shareNT$
7.43
8.22
8.57
10.29
10.43
10.33
11.25
13.50
14.09
16.12
22.75
9.10%
9.31%
—
16.63
Dividend per shNT$
23.12
25.01
28.57
29.79
29.13
34.46
36.63
43.87
48.50
48.69
13.35
10.82%
8.94%
—
11.49
Div yield (avg)%
14.10
13.09
12.29
15.23
16.18
15.79
18.12
18.31
17.99
17.71
27.43
17.99
15.98
26
15.49
Payout ratio%
20.73
19.84
20.60
23.52
20.63
21.87
20.43
19.46
17.88
20.38
28.89
20.38
20.52
53
80.73
Shares (diluted)M
103.8
103.4
98.98
111.8
126.3
122.8
134.3
137.0
147.1
162.5
79.17
5.17%
5.13%
24
19.80
Buyback yield%
8.19
9.25
11.88
10.06
12.90
11.66
9.22
8.12
8.33
9.11
2.47
9.11
9.24
57
0.315
D/E ratiox
2.421
2.408
2.728
2.754
2.804
2.824
3.336
3.877
3.704
3.821
1.604
3.704
2.814
70
1.366
Enterprise valueNT$B
0.263
0.251
0.246
0.234
0.255
0.276
0.247
0.228
0.224
0.226
2.375
(2.34%)
(1.27%)
36
2.843
LT debtNT$B
0.969
0.870
0.844
0.833
0.936
0.990
0.961
0.861
0.851
0.810
1.983
(2.84%)
(1.48%)
56
Cost of revenue
2.44%
1.00×
Operating expenses
2.41%
1.00×
Goodwill & intangibles
21.35%
Cash and investments
19.10%
Property and equipment
14.58%