1.273
RevenueNT$B
5.272
5.516
5.773
6.112
6.580
6.955
7.326
7.836
8.183
8.641
1.308
5.60%
5.56%
59
25.83
Revenue growth%
21.53
23.06
24.03
25.18
27.43
28.25
29.17
27.25
27.75
28.99
4.71
28.25
27.34
30
10.98
Gross margin%
9.40
11.52
9.92
9.48
8.78
7.29
6.75
9.74
11.90
12.72
14.50
9.74
9.61
52
23.29
Operating margin%
18.21
16.78
14.61
17.44
20.36
18.55
21.48
22.09
22.21
19.88
7.94
21.48
19.21
34
21.69
Net margin%
10.73
7.84
10.00
9.31
7.45
8.60
7.79
5.88
4.02
4.67
14.05
5.88
7.81
7
15.68
P/E ratio (avg)x
41.25
39.74
44.11
45.98
49.99
55.89
55.94
53.81
63.37
60.97
17.93
55.94
51.90
76
35.93
EV/EBITx
33.53
39.58
38.81
37.88
38.64
41.92
46.62
45.01
46.88
53.13
28.23
46.62
40.75
91
9.73
FCF yield (avg)%
0.40
1.53
1.71
3.75
5.48
7.19
5.43
5.00
2.34
2.03
9.41
5.00
3.04
22
26.94
FCF margin%
26.00
25.04
25.50
23.90
25.93
23.91
24.11
25.94
28.53
29.39
23.83
25.94
25.71
57
1.067
FCF / Net incomex
1.112
1.229
1.455
1.581
1.772
1.907
2.102
2.054
2.224
2.356
0.684
2.102
1.840
22
23.09
ROIC%
20.00
18.49
20.44
23.43
24.85
25.43
28.00
30.52
30.43
31.15
10.93
30.43
25.14
67
24.75
Return on equity%
28.04
25.46
26.85
26.17
23.72
21.30
20.47
21.14
23.77
22.08
19.25
21.30
23.75
16
27.59
Return on assets%
32.00
32.62
35.52
35.20
37.95
39.46
40.59
38.24
40.51
42.51
4.43
40.51
38.10
31
2.25
EPSNT$
3.81
3.60
3.23
3.18
3.55
3.46
3.22
3.20
2.96
3.26
2.37
(1.69%)
(2.76%)
—
24.26
EPS growth%
21.23
18.91
19.24
19.38
17.03
15.91
12.95
13.74
15.22
17.27
9.82
15.22
17.15
26
0.98
Bookvalue per shNT$
5.72
5.74
6.02
6.05
6.10
6.11
7.28
8.07
8.37
9.29
2.14
8.78%
6.31%
—
2.55
FCF per shareNT$
3.32
3.76
4.01
4.22
4.11
4.41
4.78
5.64
6.52
6.61
2.40
9.96%
7.77%
—
3.60
Dividend per shNT$
1.42
1.24
1.29
1.20
1.03
0.95
0.91
0.80
0.75
0.70
3.62
(7.58%)
(6.67%)
—
11.27
Div yield (avg)%
30.67
28.50
27.07
25.34
22.72
22.70
21.61
18.92
16.36
15.64
2.34
18.92
22.71
57
22.51
Payout ratio%
31.60
28.71
28.19
28.04
28.22
27.81
27.85
28.16
27.24
29.41
28.80
27.85
28.17
59
0.544
Shares (diluted)B
0.820
0.953
1.062
1.157
1.311
1.437
1.622
1.776
1.946
2.176
0.549
10.67%
11.45%
8
6.52
Buyback yield%
4.93
7.41
6.25
7.12
7.40
7.85
7.20
5.62
5.65
8.60
19.37
7.20
7.16
24
1.607
D/E ratiox
2.466
2.529
2.530
2.844
2.892
3.131
3.246
3.186
3.689
3.729
0.304
3.246
3.011
46
1.912
Enterprise valueNT$B
4.998
5.207
5.414
5.457
5.521
5.624
5.907
6.520
5.986
6.022
4.070
1.75%
2.28%
15
0.451
LT debtNT$B
8.616
9.758
9.419
11.10
11.25
10.86
10.65
11.82
11.30
11.10
0.720
(0.28%)
3.24%
85
Cost of revenue
5.56%
1.00×
Operating expenses
6.07%
1.05×
Cash and investments
18.00%
Goodwill & intangibles
16.12%