0.578
RevenueNT$B
0.875
0.949
1.027
1.103
1.162
1.252
1.348
1.403
1.483
1.581
0.642
6.34%
6.71%
89
2.23
Revenue growth%
16.86
19.81
19.37
20.14
17.92
19.20
21.14
18.85
21.19
22.07
29.90
21.14
19.59
8
28.87
Gross margin%
27.35
26.59
26.57
26.95
25.62
24.15
23.28
24.77
25.98
27.35
12.29
24.77
26.27
43
14.61
Operating margin%
3.26
1.55
0.40
2.13
3.50
2.31
1.67
1.27
0.40
0.40
23.72
1.27
1.61
48
24.59
Net margin%
10.51
11.81
12.82
15.18
15.83
15.72
16.23
16.97
18.39
20.71
8.53
16.97
15.77
51
23.60
P/E ratio (avg)x
24.00
23.59
25.22
25.72
25.01
24.16
22.50
26.01
27.70
26.42
13.71
26.01
25.11
50
17.78
EV/EBITx
28.56
24.87
24.39
26.85
25.79
26.64
26.69
26.66
24.00
22.87
10.94
26.64
26.21
90
6.47
FCF yield (avg)%
8.54
5.93
3.35
1.54
0.40
0.40
2.93
4.87
4.68
5.83
25.00
4.68
4.02
40
7.89
FCF margin%
30.27
29.94
30.81
28.37
27.76
28.33
27.72
24.89
24.60
23.04
21.74
24.89
28.04
11
0.983
FCF / Net incomex
0.946
1.029
1.052
0.989
0.996
0.855
0.759
0.768
0.721
0.740
1.725
0.759
0.901
12
29.28
ROIC%
12.89
15.62
15.98
18.54
15.74
18.58
17.86
17.10
16.94
19.46
19.36
17.86
17.02
32
18.16
Return on equity%
13.65
16.13
16.37
17.71
20.60
22.93
21.84
24.82
24.13
24.72
13.26
24.13
21.22
86
25.17
Return on assets%
18.01
17.13
16.55
19.15
21.04
18.56
16.01
16.80
17.28
15.78
22.75
16.80
17.21
16
4.28
EPSNT$
7.62
8.46
9.14
9.96
10.51
10.05
10.50
11.17
11.86
11.33
4.61
1.52%
4.76%
—
9.28
EPS growth%
31.25
34.16
36.62
34.82
33.82
32.20
34.30
36.49
33.62
35.98
27.12
34.30
34.23
58
1.05
Bookvalue per shNT$
2.69
2.86
3.25
3.87
4.03
3.95
4.63
4.53
4.74
5.34
2.57
5.81%
6.67%
—
3.19
FCF per shareNT$
4.12
3.76
3.45
3.80
3.36
3.07
3.04
2.83
2.85
2.96
1.86
(2.49%)
(3.84%)
—
3.92
Dividend per shNT$
7.29
7.55
7.96
8.22
8.25
8.17
9.20
9.45
8.71
7.88
6.29
(0.92%)
0.65%
—
23.35
Div yield (avg)%
23.90
24.65
22.70
24.38
22.06
21.65
20.88
22.50
21.16
20.29
9.67
21.16
22.28
55
9.40
Payout ratio%
17.81
15.20
14.83
13.01
12.45
13.87
14.44
12.90
15.86
18.05
22.73
14.44
14.63
45
108.1
Shares (diluted)M
95.58
108.2
121.6
126.4
139.2
136.8
150.7
154.1
152.3
158.8
111.6
2.67%
4.35%
25
17.94
Buyback yield%
9.90
8.97
6.73
5.54
3.94
2.50
3.50
4.94
4.05
3.06
15.12
3.50
4.49
80
1.062
D/E ratiox
0.866
0.820
0.749
0.860
0.893
0.941
0.924
0.962
1.038
1.160
0.436
0.962
0.908
24
1,072
Enterprise valueNT$M
787.0
686.3
734.7
753.2
817.3
797.0
787.4
796.5
728.7
656.8
183.6
(4.28%)
(3.09%)
65
1,185
LT debtNT$M
975.1
998.8
872.2
825.3
871.6
849.5
802.4
806.6
768.9
809.4
624.7
(1.47%)
(2.20%)
55
Cost of revenue
6.67%
1.00×
Operating expenses
5.80%
0.92×
Cash and investments
19.17%
Property and equipment
17.14%