1.951
RevenueNT$B
5.709
5.769
5.885
6.043
6.145
6.203
6.223
6.189
6.454
6.582
2.153
1.38%
1.53%
94
9.67
Revenue growth%
30.47
32.80
35.00
36.20
36.94
34.72
31.93
30.74
33.37
36.01
16.63
33.37
34.05
42
19.54
Gross margin%
15.27
13.51
11.91
11.47
10.38
13.23
14.91
17.53
15.79
17.15
7.02
15.79
14.21
29
9.64
Operating margin%
18.92
20.60
20.22
21.81
24.11
26.69
25.09
23.78
26.43
25.82
16.18
25.82
23.94
9
20.56
Net margin%
24.80
22.17
24.42
26.33
26.19
24.03
23.46
26.05
26.20
25.16
25.18
25.16
24.98
79
34.31
P/E ratio (avg)x
21.68
23.56
25.20
26.58
28.72
27.16
28.39
24.83
25.47
25.25
18.01
25.47
25.36
69
35.43
EV/EBITx
8.434
7.808
7.850
7.326
7.018
7.862
7.228
8.151
7.308
6.776
9.348
7.308
7.567
56
2.94
FCF yield (avg)%
21.04
22.30
23.48
26.30
25.03
24.05
22.40
23.72
25.98
27.81
19.27
24.05
23.89
89
26.12
FCF margin%
11.96
13.47
11.60
13.51
13.79
12.54
11.09
11.64
12.98
12.61
14.33
12.54
12.57
40
0.121
FCF / Net incomex
1.331
1.231
1.139
1.186
1.249
1.219
1.131
1.074
1.059
0.960
0.994
1.074
1.162
48
14.76
ROIC%
8.91
10.62
9.82
12.70
14.21
15.86
16.30
14.48
13.63
15.76
26.06
15.76
13.92
85
13.66
Return on equity%
21.81
23.39
23.04
21.03
20.81
21.82
24.00
24.67
26.69
24.87
4.58
24.67
23.21
15
10.99
Return on assets%
17.39
15.07
15.67
18.12
15.78
14.38
13.14
15.75
13.65
14.97
11.44
14.38
15.37
80
2.49
EPSNT$
8.29
7.77
7.51
6.66
5.97
6.14
5.53
6.17
6.40
6.86
2.57
2.84%
(0.91%)
—
2.82
EPS growth%
20.20
20.96
22.23
23.85
21.26
20.86
19.73
18.17
20.35
19.12
7.31
19.73
20.61
32
1.25
Bookvalue per shNT$
3.33
3.44
3.94
4.03
4.36
4.61
5.29
5.11
5.26
5.08
3.58
3.13%
5.20%
—
4.70
FCF per shareNT$
5.59
6.52
7.31
7.20
7.33
7.88
8.74
9.11
9.62
9.63
4.22
5.62%
5.28%
—
1.52
Dividend per shNT$
7.48
7.95
7.16
6.70
6.73
6.98
6.85
6.67
7.39
7.47
6.33
2.10%
(0.01%)
—
27.91
Div yield (avg)%
36.38
37.76
35.10
37.49
39.36
40.59
42.87
44.30
46.83
46.23
12.46
44.30
39.97
60
17.84
Payout ratio%
0.40
2.10
2.38
2.84
3.32
4.21
3.13
1.87
1.55
0.40
5.51
1.87
2.24
76
258.1
Shares (diluted)M
340.9
349.5
382.6
392.2
374.6
404.4
455.9
439.6
416.2
394.5
262.6
1.04%
1.77%
15
8.35
Buyback yield%
19.25
16.96
18.16
19.58
20.02
20.88
21.72
20.86
23.27
21.35
27.53
21.35
20.44
20
1.058
D/E ratiox
2.005
2.314
2.295
2.691
3.091
3.296
3.427
3.722
3.866
4.012
0.801
3.722
3.193
23
3.277
Enterprise valueNT$B
2.729
3.056
2.946
3.440
3.572
4.086
4.449
5.077
5.468
5.597
1.259
9.40%
8.69%
10
4.724
LT debtNT$B
5.866
6.352
6.514
7.558
7.545
8.226
9.158
8.890
9.278
10.14
0.258
6.09%
5.82%
33
Cost of revenue
1.74%
1.02×
Operating expenses
1.56%
1.00×
Property and equipment
19.11%
Goodwill & intangibles
16.59%