1.526
RevenueNT$B
3.264
3.244
3.271
3.314
3.335
3.311
3.328
3.390
3.395
3.506
1.692
1.01%
0.64%
36
12.20
Revenue growth%
3.81
5.94
7.40
4.40
2.80
5.10
4.32
2.30
3.58
0.85
26.53
3.58
4.06
74
24.43
Gross margin%
13.82
14.14
15.77
15.00
13.55
14.39
12.53
12.77
13.70
16.66
29.52
13.70
13.98
82
13.15
Operating margin%
11.93
13.73
11.32
12.58
13.69
11.70
12.08
13.31
11.94
9.05
16.87
11.94
12.01
8
10.46
Net margin%
12.56
13.07
14.70
13.94
15.85
18.85
19.26
21.25
24.22
22.25
17.41
21.25
17.35
58
27.77
P/E ratio (avg)x
36.45
42.10
41.77
44.71
44.55
54.06
57.22
64.05
76.34
78.45
27.59
64.05
49.39
45
20.11
EV/EBITx
25.20
27.50
27.71
29.56
32.23
31.97
34.96
36.05
33.13
31.26
30.23
33.13
31.62
95
4.50
FCF yield (avg)%
11.28
9.67
7.94
7.48
5.34
6.92
5.19
4.44
2.42
2.63
7.60
4.44
6.13
81
23.00
FCF margin%
5.12
3.05
5.25
7.19
9.64
12.16
11.86
14.00
14.15
14.44
20.40
14.00
10.75
60
1.038
FCF / Net incomex
0.116
0.114
0.108
0.113
0.118
0.107
0.105
0.098
0.102
0.112
1.318
0.105
0.110
39
5.74
ROIC%
8.43
9.38
8.35
8.77
9.67
7.51
10.12
7.16
9.19
9.09
4.80
9.09
8.93
32
8.54
Return on equity%
5.04
5.59
3.93
3.59
6.33
3.68
5.41
3.41
3.69
5.18
21.40
3.69
4.48
76
23.60
Return on assets%
27.27
29.65
28.91
31.64
29.06
31.80
33.48
33.13
30.57
31.71
22.35
31.80
31.11
25
1.71
EPSNT$
4.84
5.78
5.60
6.35
6.56
7.21
8.22
8.91
9.32
9.81
1.77
8.38%
8.63%
—
20.47
EPS growth%
21.60
21.51
21.20
22.07
19.46
21.29
23.94
25.18
27.97
29.13
10.91
25.18
21.83
54
5.63
Bookvalue per shNT$
6.44
6.14
5.43
5.00
5.18
5.14
5.50
5.69
4.95
5.15
2.02
(0.12%)
(1.95%)
—
1.64
FCF per shareNT$
5.69
5.81
5.45
5.08
4.56
4.61
5.09
4.63
5.05
5.27
2.55
2.91%
(1.82%)
—
5.06
Dividend per shNT$
5.64
5.29
5.15
5.00
4.74
4.41
4.73
5.17
4.50
4.31
2.79
(1.87%)
(1.72%)
—
10.21
Div yield (avg)%
4.45
4.96
7.13
6.79
9.33
11.91
11.75
9.82
12.45
10.40
12.80
11.75
9.57
91
21.47
Payout ratio%
16.79
17.27
16.89
19.41
18.97
19.16
20.39
18.32
19.93
19.94
4.24
19.93
19.07
92
161.4
Shares (diluted)M
249.0
271.1
311.8
344.7
328.6
377.9
367.3
384.3
426.9
456.6
162.1
6.80%
7.42%
30
15.26
Buyback yield%
25.12
27.53
24.70
26.71
27.15
24.36
22.60
25.21
26.68
23.69
22.99
24.36
25.17
65
1.768
D/E ratiox
1.968
2.273
2.651
2.526
2.864
3.209
3.358
3.224
3.636
3.879
0.792
3.358
3.037
56
0.516
Enterprise valueNT$B
6.194
6.292
7.163
7.604
9.049
8.941
8.722
9.421
11.08
12.47
2.930
6.62%
8.58%
39
0.720
LT debtNT$B
1.243
1.206
1.221
1.166
1.054
0.981
1.004
0.949
1.011
1.022
1.948
(0.61%)
(2.54%)
26
Cost of revenue
0.58%
0.99×
Operating expenses
0.72%
1.01×
Property and equipment
18.66%
Goodwill & intangibles
17.14%