2.277
RevenueNT$B
6.470
6.667
6.786
6.951
7.059
7.122
7.202
7.468
7.707
7.933
2.342
2.36%
2.06%
82
4.73
Revenue growth%
13.38
15.24
12.98
12.99
15.58
18.08
16.84
17.26
15.13
12.53
13.46
16.84
15.18
37
13.22
Gross margin%
19.34
20.97
20.29
18.03
20.17
22.06
22.22
21.73
21.05
23.78
9.26
22.06
21.01
21
27.82
Operating margin%
25.07
27.69
29.10
27.90
29.71
28.07
27.49
27.86
30.60
32.22
29.37
28.07
27.99
54
9.96
Net margin%
34.63
35.84
38.14
36.60
34.07
31.68
32.20
33.74
33.86
34.42
26.59
33.74
34.24
38
17.87
P/E ratio (avg)x
39.45
37.38
34.24
32.95
32.56
32.85
36.01
37.46
41.93
47.73
12.86
37.46
36.70
11
33.58
EV/EBITx
10.12
10.95
11.13
12.66
13.31
15.30
17.48
18.99
18.97
19.99
14.99
18.97
14.30
84
22.53
FCF yield (avg)%
27.45
25.49
25.46
23.96
23.50
25.41
24.07
23.73
25.41
23.02
16.65
24.07
24.74
56
2.65
FCF margin%
7.41
8.98
9.83
7.71
9.71
8.99
10.07
11.99
13.00
12.50
4.21
11.99
9.77
85
0.970
FCF / Net incomex
1.839
1.750
1.736
1.767
1.943
1.981
2.090
2.016
2.284
2.582
1.124
2.090
1.962
89
22.74
ROIC%
2.00
2.97
0.53
2.44
3.57
2.03
4.10
4.59
5.16
6.00
3.61
4.59
3.27
33
27.71
Return on equity%
21.21
18.30
20.36
17.69
20.52
22.44
22.82
22.51
23.06
22.31
16.54
22.51
21.76
61
12.75
Return on assets%
18.63
16.33
15.59
13.70
14.07
13.04
15.82
18.51
16.18
16.12
19.75
16.12
15.97
86
3.89
EPSNT$
2.00
1.99
2.01
1.98
1.85
1.76
1.56
1.58
1.67
1.61
4.22
(2.71%)
(2.09%)
—
3.00
EPS growth%
26.19
28.32
27.42
28.92
28.80
31.33
29.65
32.26
32.72
32.79
7.98
32.26
29.28
47
0.82
Bookvalue per shNT$
2.47
2.44
2.54
2.68
2.37
2.53
2.34
2.12
2.26
2.21
4.41
(1.31%)
(2.62%)
—
4.30
FCF per shareNT$
5.04
6.00
7.13
8.47
9.92
11.46
13.52
13.73
15.83
16.80
2.98
11.11%
13.40%
—
3.29
Dividend per shNT$
2.50
2.75
3.17
3.23
3.41
3.14
3.23
3.42
3.70
4.05
5.16
3.50%
4.25%
—
24.91
Div yield (avg)%
13.15
11.28
10.73
13.25
11.11
10.35
7.78
10.10
8.60
6.56
10.15
8.60
10.54
10
15.71
Payout ratio%
6.43
4.81
7.63
4.89
5.04
5.52
7.21
8.15
10.96
13.07
26.25
8.15
6.82
79
619.6
Shares (diluted)M
645.7
633.0
558.7
529.8
578.6
547.4
569.4
558.9
521.0
483.6
607.5
(3.53%)
(3.31%)
42
13.23
Buyback yield%
18.44
16.72
15.09
14.76
17.57
17.82
17.40
19.40
22.34
19.68
12.54
19.40
17.69
87
1.187
D/E ratiox
0.136
0.126
0.113
0.122
0.131
0.122
0.112
0.108
0.116
0.115
0.820
0.115
0.119
26
4.430
Enterprise valueNT$B
3.700
4.175
4.177
4.444
4.666
4.663
4.993
5.141
5.738
6.067
2.387
5.40%
4.87%
38
5.978
LT debtNT$B
1.010
0.962
0.968
1.027
1.101
1.129
1.055
1.127
1.188
1.102
3.736
0.01%
1.07%
12
Cost of revenue
2.06%
1.00×
Operating expenses
1.86%
0.98×
Goodwill & intangibles
18.50%
Property and equipment
15.13%