2.477
RevenueNT$B
3.703
3.872
3.958
4.044
4.119
4.137
4.223
4.433
4.641
4.809
2.533
3.15%
2.92%
75
15.71
Revenue growth%
0.40
2.82
1.12
3.51
1.16
3.57
2.76
1.25
0.40
3.14
21.49
2.76
2.01
54
18.57
Gross margin%
32.49
29.95
32.00
31.01
28.23
27.93
27.80
26.48
27.38
26.43
16.70
27.38
28.08
82
10.74
Operating margin%
16.87
15.70
14.87
14.86
14.80
16.97
14.12
12.75
12.41
11.29
9.39
12.75
14.83
54
20.46
Net margin%
7.47
8.63
8.18
8.92
9.43
8.35
9.13
6.20
8.74
8.48
3.31
8.48
8.55
86
13.03
P/E ratio (avg)x
64.32
63.47
64.83
69.95
71.21
78.23
88.90
93.09
103.2
104.1
36.97
93.09
74.72
20
7.522
EV/EBITx
19.26
21.48
21.23
23.94
26.96
29.41
30.94
36.77
39.74
45.90
18.18
36.77
28.19
33
16.41
FCF yield (avg)%
16.52
15.51
16.63
17.23
18.88
21.14
23.47
23.51
23.34
20.57
14.91
23.34
19.73
38
9.43
FCF margin%
20.46
18.07
15.57
14.09
15.89
17.23
19.70
20.55
23.00
23.52
4.12
20.55
18.89
93
0.560
FCF / Net incomex
1.549
1.771
1.762
1.684
1.823
2.113
2.081
2.126
2.372
2.532
1.140
2.126
1.952
6
4.15
ROIC%
0.51
1.38
2.99
5.34
5.32
3.43
3.19
4.95
4.13
6.90
6.36
4.13
3.78
67
2.71
Return on equity%
20.26
17.66
16.12
16.38
14.04
11.11
8.39
6.70
4.84
2.54
7.25
6.70
12.57
13
22.69
Return on assets%
31.25
33.52
35.11
33.46
30.70
31.95
32.54
31.52
31.66
28.76
27.81
31.66
31.80
12
1.50
EPSNT$
3.22
3.53
3.43
3.81
4.08
4.05
4.45
4.81
5.20
6.10
1.64
8.36%
6.24%
—
10.86
EPS growth%
31.18
30.00
31.58
29.29
27.76
30.69
30.14
27.49
28.05
25.61
11.02
28.05
29.65
17
2.36
Bookvalue per shNT$
0.84
0.77
0.81
0.81
0.75
0.83
0.80
0.72
0.82
0.90
1.47
3.55%
0.79%
—
4.12
FCF per shareNT$
2.35
2.05
2.00
1.94
1.85
1.82
1.96
1.71
1.47
1.61
3.11
(2.75%)
(2.93%)
—
3.12
Dividend per shNT$
1.83
2.21
2.65
2.68
2.97
3.38
3.94
4.31
4.60
5.28
2.50
12.22%
12.95%
—
4.38
Div yield (avg)%
33.68
30.69
28.81
27.99
26.78
26.71
26.10
24.54
26.19
27.26
25.48
26.19
27.02
35
4.64
Payout ratio%
19.66
17.93
17.16
14.97
15.87
16.10
14.61
17.53
16.68
17.73
13.16
16.68
16.92
59
472.3
Shares (diluted)M
383.3
413.8
430.9
464.8
471.9
436.0
411.3
421.0
386.8
422.2
476.5
(2.20%)
0.50%
43
25.04
Buyback yield%
28.20
26.53
29.22
26.79
29.08
32.06
33.27
31.33
29.74
29.35
8.60
31.33
29.29
75
0.893
D/E ratiox
2.286
2.636
2.919
3.047
3.401
3.386
3.548
3.627
4.167
4.431
0.671
3.627
3.394
68
2.611
Enterprise valueNT$B
1.286
1.458
1.434
1.589
1.853
1.955
2.003
2.245
2.386
2.405
1.452
5.35%
6.80%
13
0.451
LT debtNT$B
3.163
3.124
3.428
3.754
4.054
3.714
3.449
3.242
3.589
3.577
4.154
(2.47%)
0.59%
89
Cost of revenue
2.43%
0.95×
Operating expenses
3.57%
1.07×
Property and equipment
21.75%
Goodwill & intangibles
15.36%