0.971
RevenueNT$B
1.484
1.527
1.530
1.585
1.615
1.629
1.639
1.667
1.730
1.756
1.081
1.70%
1.84%
53
4.58
Revenue growth%
17.16
14.96
12.84
15.04
15.06
16.60
17.97
15.19
12.66
10.23
11.88
15.19
15.05
84
16.73
Gross margin%
16.66
18.35
21.01
18.57
15.84
18.45
17.56
15.69
14.34
12.07
24.14
15.69
17.11
25
8.52
Operating margin%
13.38
13.53
13.48
15.43
18.01
16.29
17.15
16.12
18.82
17.47
3.48
17.15
16.20
29
8.45
Net margin%
20.69
22.01
21.71
22.43
21.56
24.30
21.43
23.64
25.19
27.52
18.91
24.30
22.22
72
29.37
P/E ratio (avg)x
54.06
54.13
62.29
67.19
70.47
72.76
76.96
79.92
90.98
90.03
31.59
79.92
71.62
42
9.947
EV/EBITx
26.82
29.07
29.08
28.08
29.33
26.99
26.67
23.93
20.69
21.41
36.63
23.93
26.91
47
7.54
FCF yield (avg)%
23.08
24.36
26.61
28.31
28.88
29.73
31.22
32.18
34.31
32.37
21.57
32.18
29.31
34
25.11
FCF margin%
1.68
3.56
3.92
4.79
4.64
5.54
4.81
5.37
6.81
8.11
21.47
5.54
4.80
61
1.495
FCF / Net incomex
1.328
1.507
1.553
1.608
1.790
2.016
1.991
2.006
2.312
2.464
0.648
2.016
1.890
70
10.20
ROIC%
28.12
27.46
30.12
27.47
26.40
23.52
22.31
19.49
17.97
19.22
23.21
19.49
24.96
94
14.48
Return on equity%
8.83
7.31
8.44
7.90
7.08
9.68
10.97
11.64
11.25
12.80
28.95
11.25
9.26
34
16.44
Return on assets%
24.21
21.43
23.64
21.80
20.00
19.42
22.34
19.54
21.24
24.15
18.88
21.24
21.61
15
1.54
EPSNT$
0.81
0.84
0.97
1.07
1.19
1.30
1.46
1.70
1.85
2.03
1.60
11.22%
9.44%
—
7.87
EPS growth%
21.45
23.41
25.46
23.12
21.21
22.49
23.68
23.23
24.68
25.75
23.94
23.68
23.32
43
3.59
Bookvalue per shNT$
4.73
4.81
5.17
5.58
5.78
5.68
5.21
5.75
5.86
6.07
1.21
0.98%
2.75%
—
4.17
FCF per shareNT$
2.77
3.11
3.65
3.68
3.58
4.21
4.80
5.72
5.56
6.10
3.15
11.28%
8.01%
—
4.86
Dividend per shNT$
3.70
3.64
3.14
2.78
3.05
2.67
2.74
2.78
3.01
2.80
2.94
(1.68%)
(2.01%)
—
24.54
Div yield (avg)%
12.03
11.60
12.93
10.61
8.37
11.35
9.18
10.44
8.37
6.95
23.38
9.18
10.52
8
8.43
Payout ratio%
22.21
19.73
21.84
21.36
20.89
20.23
22.74
23.38
21.35
20.06
10.12
21.35
21.36
20
214.8
Shares (diluted)M
258.0
278.3
285.7
256.4
271.6
257.2
235.4
257.2
258.5
270.6
219.4
(0.07%)
1.54%
32
7.50
Buyback yield%
28.38
30.49
31.41
28.87
26.29
28.07
25.97
27.68
25.96
25.98
8.21
25.98
27.88
80
0.342
D/E ratiox
0.956
1.015
1.038
1.125
1.207
1.261
1.241
1.430
1.610
1.562
0.441
1.430
1.224
30
1,055
Enterprise valueNT$M
602.0
618.3
595.8
602.1
557.5
500.1
484.6
494.6
449.1
496.6
334.6
(2.29%)
(2.26%)
21
1.471
LT debtNT$B
2.288
2.574
2.589
2.778
2.917
3.258
3.725
3.572
3.675
3.714
0.954
4.95%
6.28%
20
Cost of revenue
1.80%
1.00×
Operating expenses
1.80%
1.00×
Cash and investments
16.68%
Property and equipment
16.56%