0.573
RevenueNT$B
2.719
2.807
2.822
2.807
2.891
2.917
2.964
3.054
3.181
3.235
0.638
2.27%
2.06%
18
15.96
Revenue growth%
13.91
14.11
14.77
12.57
9.84
10.06
11.25
10.39
8.55
7.21
9.82
10.06
10.82
63
10.75
Gross margin%
14.58
16.80
18.39
18.82
16.14
15.89
14.78
14.37
13.71
14.95
4.13
14.78
15.42
9
11.80
Operating margin%
24.82
21.92
20.40
17.42
18.67
20.65
19.63
17.82
15.19
14.86
2.24
17.82
19.15
30
22.94
Net margin%
3.77
5.09
4.09
6.59
4.06
4.05
5.91
3.13
2.44
0.40
18.83
3.13
4.05
46
28.45
P/E ratio (avg)x
15.07
16.84
18.36
18.42
19.24
22.32
20.94
21.17
21.16
21.97
22.97
21.17
20.09
8
26.05
EV/EBITx
18.57
19.18
18.12
17.43
18.76
20.72
23.44
23.81
23.36
21.56
19.59
23.36
19.95
40
7.05
FCF yield (avg)%
20.05
18.70
17.80
15.98
15.42
13.65
14.23
13.84
12.20
14.03
8.62
13.84
14.83
16
2.25
FCF margin%
12.80
9.91
8.05
10.04
7.08
5.05
4.32
7.09
5.94
3.66
19.47
5.05
7.09
31
1.531
FCF / Net incomex
0.230
0.274
0.265
0.306
0.332
0.340
0.393
0.465
0.483
0.465
0.948
0.465
0.336
19
28.02
ROIC%
14.30
15.89
17.25
18.12
20.21
19.76
16.99
19.06
16.13
14.76
20.70
16.99
17.12
61
28.33
Return on equity%
20.80
18.35
16.31
14.87
14.11
15.88
18.07
18.94
18.59
20.51
17.51
18.59
18.21
61
4.29
Return on assets%
20.43
22.34
24.97
22.10
23.60
21.28
22.95
24.28
21.37
21.19
3.81
21.37
22.22
75
7.85
EPSNT$
15.62
16.18
17.41
20.20
21.22
23.41
25.90
27.63
26.86
27.00
8.36
4.94%
6.10%
—
19.70
EPS growth%
20.38
19.57
20.69
22.22
24.46
22.25
21.31
18.73
17.10
15.93
16.09
18.73
20.54
48
8.44
Bookvalue per shNT$
18.27
16.83
17.71
18.19
16.09
16.10
17.67
18.22
18.64
17.48
15.47
1.66%
0.02%
—
12.76
FCF per shareNT$
15.05
14.67
16.58
16.33
19.11
19.12
20.08
23.28
23.00
22.68
7.32
3.49%
5.98%
—
9.61
Dividend per shNT$
12.42
14.55
17.36
19.20
21.55
25.85
28.39
29.62
29.74
32.82
12.54
8.78%
11.55%
—
12.83
Div yield (avg)%
8.21
9.33
6.36
7.99
8.62
7.16
6.54
4.33
3.63
6.11
17.02
6.11
6.85
31
22.34
Payout ratio%
27.68
30.27
29.75
29.50
29.17
30.28
31.75
28.93
26.81
24.20
4.84
28.93
29.33
8
143.4
Shares (diluted)M
122.9
128.0
127.7
126.8
129.9
131.6
138.1
127.6
113.3
122.7
144.0
(1.14%)
(0.79%)
84
26.87
Buyback yield%
31.76
34.66
32.10
30.57
28.88
30.98
29.96
32.03
30.56
31.23
2.75
30.98
31.11
56
0.771
D/E ratiox
0.928
1.001
1.033
0.960
1.106
1.284
1.367
1.373
1.363
1.325
1.087
1.363
1.195
52
2.404
Enterprise valueNT$B
1.295
1.449
1.622
1.724
1.609
1.749
1.586
1.505
1.572
1.418
2.838
(2.50%)
1.87%
87
0.301
LT debtNT$B
0.611
0.676
0.700
0.703
0.685
0.799
0.774
0.876
1.027
1.141
2.336
10.73%
6.48%
45
Cost of revenue
2.04%
1.00×
Operating expenses
2.20%
1.01×
Property and equipment
22.49%