1.886
RevenueNT$B
2.291
2.322
2.395
2.503
2.536
2.554
2.669
2.797
2.906
2.982
1.952
3.29%
3.07%
25
16.98
Revenue growth%
9.42
11.75
12.53
10.17
9.49
12.27
12.99
10.63
10.06
9.72
22.48
10.63
10.40
81
12.58
Gross margin%
5.85
3.10
1.37
0.40
0.40
1.62
4.35
5.60
3.12
2.72
10.02
3.12
2.91
68
6.90
Operating margin%
25.14
26.98
28.60
27.99
27.36
26.89
25.50
23.95
26.89
24.49
27.88
25.50
26.89
14
9.61
Net margin%
25.80
23.29
22.65
22.36
21.07
22.27
22.34
20.92
20.41
17.85
17.21
20.92
22.30
71
12.93
P/E ratio (avg)x
42.74
42.47
46.69
54.47
58.30
61.68
72.13
77.74
78.66
92.54
9.871
77.74
59.99
64
13.76
EV/EBITx
50.83
51.25
58.54
56.34
59.03
59.25
62.07
71.02
82.16
79.49
25.34
71.02
59.14
36
15.33
FCF yield (avg)%
20.30
22.96
23.60
26.04
24.55
25.65
25.55
23.09
20.64
19.70
8.00
23.09
23.34
84
26.39
FCF margin%
16.59
16.59
17.77
19.85
20.91
19.10
19.00
19.21
18.61
21.28
23.94
19.10
19.05
50
1.551
FCF / Net incomex
0.975
0.902
0.831
0.841
0.830
0.900
0.855
0.754
0.771
0.752
1.679
0.771
0.836
75
2.42
ROIC%
21.69
21.88
21.11
18.33
15.45
17.12
14.29
14.14
15.88
18.14
18.13
15.88
17.63
46
21.57
Return on equity%
11.38
10.79
9.64
11.31
8.94
7.45
9.72
10.60
8.98
11.19
18.53
9.72
10.16
25
5.92
Return on assets%
17.50
15.02
14.48
14.57
16.39
17.87
17.34
19.67
17.90
14.95
25.27
17.87
16.86
65
2.82
EPSNT$
2.62
2.76
3.16
3.28
3.37
3.51
3.77
4.30
4.70
5.21
3.10
9.11%
7.20%
—
4.84
EPS growth%
2.86
3.25
4.38
2.23
4.35
5.69
4.13
4.96
2.06
1.92
19.68
4.13
3.69
53
1.53
Bookvalue per shNT$
2.62
3.01
3.17
3.04
3.45
3.62
3.85
4.21
4.31
4.84
1.53
7.01%
7.12%
—
0.47
FCF per shareNT$
2.04
2.01
2.19
2.14
1.97
2.16
2.31
2.54
2.31
2.51
1.07
4.97%
1.57%
—
1.25
Dividend per shNT$
2.30
2.35
2.84
3.39
3.40
3.91
4.56
5.09
5.71
6.57
2.02
14.08%
11.08%
—
25.53
Div yield (avg)%
4.77
3.33
4.74
5.37
5.92
6.68
8.01
8.84
9.75
10.15
4.69
8.84
6.30
67
2.18
Payout ratio%
28.43
30.83
32.69
29.87
28.74
27.80
28.61
30.75
30.70
31.46
13.22
30.70
30.29
40
551.0
Shares (diluted)M
292.3
287.8
309.7
307.6
311.9
286.1
267.2
283.9
279.7
244.5
567.9
(4.75%)
(2.37%)
46
5.05
Buyback yield%
14.72
12.54
11.28
11.48
13.47
10.54
12.60
13.57
11.04
10.73
24.13
11.04
12.01
61
1.398
D/E ratiox
2.237
2.709
3.209
3.147
3.360
3.392
3.908
4.646
4.715
4.943
0.652
4.646
3.376
45
3.486
Enterprise valueNT$B
5.716
5.904
6.228
6.537
7.711
8.401
9.931
11.78
13.52
14.55
0.618
13.54%
11.03%
17
1.577
LT debtNT$B
0.981
0.898
0.995
0.948
1.058
1.048
1.163
1.316
1.388
1.534
2.448
7.71%
4.81%
17
Cost of revenue
3.10%
1.00×
Operating expenses
2.88%
0.98×
Property and equipment
14.62%