0.522
RevenueNT$B
2.048
2.067
2.079
2.133
2.114
2.141
2.123
2.115
2.170
2.133
0.578
0.18%
0.58%
68
22.46
Revenue growth%
28.46
26.63
23.93
22.27
23.19
25.33
27.62
28.67
27.60
25.48
18.58
27.60
26.05
53
7.75
Gross margin%
4.09
3.79
0.82
1.49
2.98
4.51
3.78
5.37
3.04
5.90
7.87
4.51
3.79
49
10.35
Operating margin%
21.33
24.18
24.06
23.33
22.61
23.16
21.60
24.47
23.46
23.43
19.87
23.43
23.38
73
3.81
Net margin%
16.60
16.82
15.04
14.74
17.69
15.20
14.46
14.00
14.12
12.18
14.67
14.12
14.89
17
31.21
P/E ratio (avg)x
17.61
19.51
18.65
20.69
20.98
22.36
21.03
20.14
23.12
24.79
13.94
22.36
20.84
63
16.73
EV/EBITx
22.17
25.12
28.16
27.14
28.39
28.70
31.64
31.37
30.64
35.58
7.911
31.37
28.54
23
14.86
FCF yield (avg)%
22.24
23.65
26.52
23.74
25.69
26.19
27.81
27.63
26.44
26.48
27.17
26.48
26.31
8
2.16
FCF margin%
17.79
14.88
14.18
12.98
12.60
12.13
10.85
10.73
9.84
8.17
20.90
10.73
12.36
83
0.385
FCF / Net incomex
0.956
0.955
0.867
0.962
1.061
0.940
0.964
0.927
0.988
0.915
1.580
0.940
0.955
63
29.23
ROIC%
2.24
2.04
3.57
1.78
2.43
1.45
1.14
2.90
3.59
3.79
5.81
2.90
2.34
55
18.05
Return on equity%
25.67
24.45
24.30
21.91
21.45
22.67
19.76
17.47
15.86
16.35
20.77
17.47
21.68
38
9.47
Return on assets%
21.61
20.94
22.97
25.18
26.00
24.31
23.15
21.53
19.77
18.99
25.34
21.53
22.29
50
2.07
EPSNT$
1.05
1.17
1.16
1.25
1.26
1.38
1.25
1.14
1.15
1.09
2.26
(2.73%)
0.86%
—
27.46
EPS growth%
2.77
5.11
6.22
6.68
9.23
7.26
5.94
5.96
3.81
6.42
4.00
5.96
6.09
16
1.63
Bookvalue per shNT$
1.07
1.19
1.34
1.48
1.60
1.57
1.80
1.85
2.12
2.07
2.05
5.24%
7.36%
—
0.73
FCF per shareNT$
1.99
1.97
2.11
2.28
2.44
2.42
2.44
2.75
3.00
3.25
0.98
5.88%
4.79%
—
2.61
Dividend per shNT$
5.90
5.94
5.88
6.83
7.16
7.75
7.83
8.00
8.14
9.57
1.06
5.96%
6.70%
—
6.65
Div yield (avg)%
26.97
24.27
21.83
24.17
21.29
19.02
19.23
18.25
17.01
18.67
16.19
18.67
20.26
80
20.53
Payout ratio%
3.31
6.27
7.70
7.98
7.06
8.48
6.88
4.29
4.09
6.51
21.12
6.51
6.69
48
176.4
Shares (diluted)M
230.6
238.5
256.9
309.8
303.6
333.7
400.2
424.2
422.5
467.0
172.1
9.00%
7.03%
23
29.73
Buyback yield%
10.74
8.87
8.05
5.66
4.71
2.20
5.08
5.01
2.47
0.40
7.20
2.47
5.04
72
1.115
D/E ratiox
1.364
1.376
1.306
1.318
1.415
1.589
1.793
1.669
1.657
1.581
1.512
1.657
1.498
56
1.854
Enterprise valueNT$B
1.244
1.257
1.271
1.334
1.444
1.501
1.526
1.433
1.357
1.292
0.440
(2.19%)
1.08%
68
0.421
LT debtNT$B
1.037
1.054
1.161
1.218
1.397
1.405
1.315
1.448
1.688
1.893
0.866
6.25%
5.84%
22
Cost of revenue
0.55%
1.00×
Operating expenses
0.82%
1.02×
Property and equipment
16.97%