1.199
RevenueNT$B
4.338
4.364
4.392
4.583
4.794
4.883
4.883
4.894
5.002
5.190
1.251
1.60%
1.92%
9
2.52
Revenue growth%
31.13
29.01
26.71
28.68
30.04
32.56
34.19
35.50
36.31
36.22
23.49
35.50
31.85
17
5.59
Gross margin%
27.09
29.86
29.75
28.82
30.30
31.44
29.97
29.92
27.19
24.93
26.24
29.92
29.81
93
6.57
Operating margin%
24.09
21.45
22.55
21.52
21.20
22.84
19.87
17.38
16.80
17.54
15.20
17.54
21.32
12
29.78
Net margin%
35.18
33.64
36.08
34.90
35.67
33.22
31.37
31.51
34.17
36.56
12.88
33.22
34.53
38
19.12
P/E ratio (avg)x
37.51
34.43
34.38
33.82
36.78
38.64
42.07
41.76
39.50
44.92
37.82
41.76
38.08
69
26.40
EV/EBITx
37.78
41.29
42.41
44.71
44.88
50.65
56.55
65.73
70.79
81.97
21.43
65.73
47.77
11
17.27
FCF yield (avg)%
31.39
31.04
31.19
29.81
27.07
28.26
27.07
28.63
28.12
28.16
13.09
28.16
28.45
93
23.90
FCF margin%
30.91
33.06
34.32
34.36
35.77
36.05
37.22
37.31
37.32
36.53
6.98
37.22
35.91
90
0.520
FCF / Net incomex
1.692
1.670
1.782
1.764
1.747
1.739
1.871
1.981
1.872
1.600
0.680
1.871
1.755
79
28.79
ROIC%
25.51
24.80
25.74
27.77
26.72
29.53
26.88
25.83
28.55
28.25
16.59
28.25
26.80
31
24.67
Return on equity%
10.71
13.06
15.35
15.81
16.90
15.35
14.55
16.36
17.85
16.48
17.91
16.36
15.58
93
26.38
Return on assets%
13.14
11.36
13.57
16.11
13.63
11.48
13.84
12.85
10.89
11.17
27.37
11.48
12.99
26
7.79
EPSNT$
6.41
6.44
6.80
6.17
5.45
4.80
4.31
4.01
4.00
3.87
8.23
(6.60%)
(5.16%)
—
14.14
EPS growth%
15.92
15.63
17.83
18.61
16.48
19.12
21.80
22.09
20.45
21.04
8.77
21.04
18.87
37
5.00
Bookvalue per shNT$
1.97
2.02
2.00
1.98
2.02
2.43
2.49
2.52
2.79
3.15
7.82
9.35%
5.00%
—
2.05
FCF per shareNT$
7.45
7.67
8.30
9.12
9.76
10.28
10.16
11.97
12.41
12.64
9.51
5.31%
6.97%
—
4.86
Dividend per shNT$
9.32
9.97
10.46
11.32
12.62
11.89
11.66
11.18
10.62
9.71
6.41
(5.10%)
0.50%
—
17.00
Div yield (avg)%
10.85
9.60
8.66
7.19
5.57
2.98
2.10
3.42
5.90
8.30
17.39
3.42
6.55
33
3.21
Payout ratio%
22.65
21.49
21.94
24.82
22.07
19.51
20.03
22.43
25.19
25.84
7.31
22.43
22.25
56
292.0
Shares (diluted)M
295.8
306.6
321.1
316.8
330.9
366.9
370.6
401.3
395.2
408.8
297.5
4.32%
4.31%
60
18.97
Buyback yield%
0.96
0.40
3.38
5.52
5.88
5.17
7.83
8.29
7.55
6.50
29.88
7.55
5.70
37
1.159
D/E ratiox
1.301
1.505
1.472
1.643
1.815
1.878
1.854
2.056
2.147
2.194
1.503
2.056
1.834
53
1.290
Enterprise valueNT$B
2.959
2.902
2.621
2.504
2.643
2.346
2.541
2.301
2.292
2.210
2.115
(3.51%)
(3.43%)
20
1.316
LT debtNT$B
2.744
2.462
2.632
2.812
2.917
3.150
3.042
3.223
3.109
3.382
2.832
3.00%
2.26%
17
Cost of revenue
2.04%
1.01×
Operating expenses
2.12%
1.02×
Property and equipment
16.23%