0.610
RevenueNT$B
2.831
2.930
3.113
3.217
3.365
3.562
3.764
3.970
4.087
4.181
0.653
4.44%
4.36%
45
12.26
Revenue growth%
30.04
31.57
32.04
32.05
30.77
29.13
26.48
24.76
24.14
23.67
5.43
24.76
29.59
66
23.63
Gross margin%
6.18
4.28
7.09
7.69
8.51
11.44
9.98
8.73
10.74
11.24
8.44
10.74
8.62
46
8.73
Operating margin%
23.17
24.13
25.52
28.13
27.09
30.02
32.94
32.90
33.63
36.41
29.82
32.94
29.07
16
17.81
Net margin%
9.31
8.80
7.20
5.27
4.57
1.58
0.93
0.40
0.40
0.40
28.08
0.40
3.07
49
24.45
P/E ratio (avg)x
19.97
21.54
23.53
25.07
22.95
24.03
24.95
25.12
24.53
24.88
18.89
24.88
24.28
10
9.251
EV/EBITx
43.81
49.08
46.48
52.26
48.57
45.46
41.62
39.09
37.21
36.61
6.622
39.09
44.63
61
21.25
FCF yield (avg)%
17.60
17.98
16.67
17.90
20.71
21.90
19.85
17.02
19.07
18.69
13.07
19.07
18.33
30
21.99
FCF margin%
1.83
0.40
0.68
0.40
0.40
0.40
3.36
1.85
2.63
0.47
28.60
1.85
0.57
24
1.394
FCF / Net incomex
0.438
0.464
0.453
0.491
0.439
0.462
0.478
0.525
0.530
0.512
0.832
0.512
0.471
21
25.07
ROIC%
27.34
26.90
29.77
27.72
29.40
32.00
32.73
35.52
36.98
35.88
13.33
35.52
30.89
67
15.27
Return on equity%
23.54
21.71
22.04
22.37
19.98
22.31
22.27
23.26
24.66
21.78
27.83
22.31
22.29
16
15.20
Return on assets%
2.98
1.91
3.45
5.91
5.56
8.47
6.53
5.06
6.42
3.83
29.67
6.42
5.31
46
13.08
EPSNT$
11.76
11.15
11.35
12.61
12.88
13.57
13.49
12.74
13.63
13.72
13.46
1.27%
2.13%
—
19.76
EPS growth%
14.58
11.68
14.43
16.37
18.35
16.75
17.76
17.98
16.46
18.86
21.52
17.76
16.60
10
16.42
Bookvalue per shNT$
12.01
10.88
12.07
12.80
11.84
12.82
12.63
11.84
12.40
12.80
4.32
1.57%
0.46%
—
14.78
FCF per shareNT$
4.26
4.15
4.81
5.35
6.17
6.81
7.93
9.10
10.54
12.01
7.49
14.24%
11.88%
—
3.96
Dividend per shNT$
16.92
18.79
19.27
17.65
18.92
20.31
22.13
23.43
26.03
27.84
4.27
8.03%
4.68%
—
22.94
Div yield (avg)%
17.41
19.17
20.15
21.26
24.18
21.85
21.74
23.27
24.11
23.49
2.62
23.27
21.79
48
15.59
Payout ratio%
20.39
18.01
15.17
12.97
14.02
12.49
12.56
13.02
13.38
10.49
12.53
12.56
13.20
33
164.6
Shares (diluted)M
152.1
156.5
161.6
155.8
166.6
142.8
123.2
132.4
128.2
134.1
165.8
(4.25%)
(1.41%)
61
27.12
Buyback yield%
12.67
11.10
14.09
11.81
9.47
9.11
9.29
9.79
10.51
12.95
23.49
9.79
10.80
10
0.732
D/E ratiox
1.282
1.179
1.102
1.189
1.125
1.164
1.121
1.188
1.271
1.355
1.746
1.188
1.183
92
2.208
Enterprise valueNT$B
1.396
1.311
1.404
1.450
1.452
1.350
1.197
1.144
1.032
1.039
0.523
(6.47%)
(2.48%)
83
1.879
LT debtNT$B
0.952
1.078
0.992
1.094
1.126
1.137
1.101
1.017
0.936
0.971
0.597
(2.92%)
1.50%
83
Cost of revenue
4.36%
1.00×
Operating expenses
4.31%
1.00×
Property and equipment
17.06%