0.910
RevenueNT$B
1.967
2.030
2.047
2.103
2.196
2.286
2.348
2.433
2.473
2.527
0.972
2.84%
2.77%
71
7.87
Revenue growth%
19.29
21.81
22.73
22.85
22.46
20.36
21.15
19.81
20.62
18.58
7.56
20.36
20.88
88
6.04
Gross margin%
7.72
6.50
8.51
10.54
11.09
13.40
15.37
13.33
13.42
15.14
8.91
13.42
12.21
21
4.86
Operating margin%
23.16
23.64
26.22
27.50
29.20
31.17
32.66
29.97
30.40
32.82
7.81
31.17
29.59
59
25.87
Net margin%
32.76
31.95
34.47
31.84
32.98
33.25
31.86
34.20
34.26
31.98
3.46
33.25
32.87
45
27.82
P/E ratio (avg)x
28.25
27.67
26.37
24.48
21.94
24.65
26.57
24.67
23.23
21.04
23.91
24.65
24.66
59
15.35
EV/EBITx
24.90
22.73
23.94
23.19
25.61
25.08
27.65
28.65
25.14
22.89
18.78
25.14
24.99
65
10.00
FCF yield (avg)%
15.94
15.98
15.24
14.04
11.56
11.58
10.70
13.22
13.61
13.95
26.01
13.22
13.78
81
17.41
FCF margin%
12.51
13.54
15.42
13.45
12.32
9.63
7.08
9.55
9.35
12.11
18.13
9.55
12.22
17
1.760
FCF / Net incomex
1.658
1.703
1.642
1.696
1.808
1.847
2.125
2.325
2.268
2.219
1.045
2.219
1.828
9
25.07
ROIC%
5.74
3.19
1.46
0.80
0.40
0.40
0.40
0.40
0.40
0.40
14.22
0.40
0.40
50
14.62
Return on equity%
7.16
4.83
3.32
2.32
4.73
2.57
4.07
3.59
3.94
1.59
22.20
3.59
3.76
31
25.43
Return on assets%
6.11
6.50
6.56
8.63
9.53
10.74
9.75
9.10
11.03
13.10
4.48
10.74
9.31
45
1.40
EPSNT$
6.48
6.82
7.15
7.42
8.75
9.27
9.94
10.59
10.80
11.32
1.56
5.28%
5.55%
—
15.07
EPS growth%
25.41
28.24
27.52
26.40
25.95
28.62
25.65
23.11
22.19
23.14
15.21
23.14
25.80
27
3.27
Bookvalue per shNT$
5.39
5.52
5.72
5.89
6.98
7.16
7.41
7.50
7.81
7.93
2.14
2.59%
5.48%
—
1.03
FCF per shareNT$
2.58
2.42
2.47
2.85
2.88
3.30
3.60
3.67
3.68
3.48
2.55
3.86%
3.63%
—
4.90
Dividend per shNT$
4.01
4.08
4.48
4.61
5.48
6.17
7.23
7.61
7.48
7.68
2.04
6.97%
7.13%
—
17.82
Div yield (avg)%
14.94
16.04
18.57
16.71
18.56
17.14
18.84
18.95
17.44
18.78
10.09
18.78
18.00
67
28.77
Payout ratio%
12.18
13.05
12.61
14.74
17.53
14.55
14.02
16.61
14.38
17.34
27.62
14.55
14.47
76
163.9
Shares (diluted)M
166.1
170.2
160.7
146.5
139.2
133.7
138.9
151.6
144.1
157.1
171.0
2.45%
(0.44%)
30
14.68
Buyback yield%
19.02
21.99
23.88
23.84
20.92
20.56
20.22
22.69
21.91
22.96
12.84
21.91
21.95
90
1.018
D/E ratiox
1.773
1.975
2.318
2.334
2.541
2.998
3.062
3.463
3.525
3.606
1.165
3.463
2.770
59
1.926
Enterprise valueNT$B
0.276
0.283
0.268
0.293
0.281
0.296
0.288
0.315
0.339
0.370
1.145
5.67%
4.45%
7
0.938
LT debtNT$B
1.494
1.346
1.362
1.317
1.330
1.247
1.121
1.043
1.105
0.951
0.488
(6.49%)
(3.80%)
41
Cost of revenue
2.74%
1.00×
Operating expenses
3.38%
1.06×
Property and equipment
16.74%