1.850
RevenueNT$B
1.606
1.751
1.915
2.078
2.240
2.416
2.571
2.781
3.052
3.254
1.966
7.75%
8.36%
87
12.92
Revenue growth%
10.72
12.41
15.23
17.16
14.63
14.99
14.40
13.92
13.80
14.43
2.04
14.40
14.42
72
14.84
Gross margin%
10.19
8.59
11.27
11.46
9.91
11.28
11.65
10.55
8.82
8.73
7.98
10.55
10.37
52
22.29
Operating margin%
1.04
0.40
2.95
1.42
2.20
4.61
7.06
5.04
2.56
2.66
16.57
4.61
2.61
7
22.82
Net margin%
2.09
4.24
2.98
1.14
0.40
0.90
0.40
2.98
1.51
0.71
16.88
0.90
1.32
93
26.98
P/E ratio (avg)x
33.67
30.33
27.85
29.18
29.96
33.02
36.69
40.71
37.29
38.66
9.060
37.29
33.34
37
29.52
EV/EBITx
32.67
30.94
33.32
32.22
31.68
34.03
37.16
39.87
41.06
42.84
14.75
39.87
33.68
57
26.76
FCF yield (avg)%
19.67
19.49
21.56
21.78
19.90
17.34
15.37
15.11
15.25
13.57
4.76
15.25
18.42
36
16.50
FCF margin%
5.20
6.59
8.23
9.92
10.30
13.29
14.78
14.91
13.27
14.34
8.07
14.34
11.79
44
1.017
FCF / Net incomex
1.083
1.024
1.123
1.114
1.156
1.169
1.105
1.121
1.123
1.228
0.576
1.123
1.122
52
16.35
ROIC%
5.50
2.98
2.41
2.95
3.85
2.97
5.63
5.01
2.19
0.40
5.66
2.97
2.98
13
16.41
Return on equity%
28.43
28.36
25.89
27.71
26.64
23.65
23.44
23.40
23.13
24.08
17.81
23.44
24.98
34
28.11
Return on assets%
23.30
23.91
21.65
19.18
16.87
17.75
17.56
17.16
14.23
11.89
19.88
17.16
17.66
73
9.01
EPSNT$
5.04
4.91
4.94
5.31
4.61
4.10
3.92
3.81
4.15
4.36
9.86
(1.12%)
(2.36%)
—
20.90
EPS growth%
28.29
28.72
30.50
28.56
30.49
32.05
32.91
30.68
32.22
31.71
25.15
32.05
30.59
48
9.46
Bookvalue per shNT$
4.99
5.58
6.18
6.93
7.04
7.36
8.45
9.00
8.60
9.09
6.92
5.24%
6.81%
—
1.54
FCF per shareNT$
4.48
3.85
4.00
3.96
4.32
3.87
4.18
4.08
3.72
3.33
4.51
(5.09%)
(3.89%)
—
7.77
Dividend per shNT$
6.47
6.14
6.29
6.47
7.04
7.17
6.52
6.37
6.05
5.42
7.34
(5.09%)
(1.77%)
—
2.47
Div yield (avg)%
9.90
12.63
15.24
17.60
19.67
17.87
20.06
22.91
22.80
24.97
6.43
22.80
18.77
91
28.07
Payout ratio%
22.63
20.14
18.06
20.02
19.37
18.84
20.86
20.43
19.11
19.23
3.87
19.23
19.69
27
322.7
Shares (diluted)M
389.5
442.1
522.3
608.1
667.4
763.6
770.4
824.6
887.5
905.7
311.7
6.30%
10.78%
72
19.42
Buyback yield%
0.97
0.40
1.07
0.40
0.40
0.40
0.40
0.40
0.40
1.50
4.17
0.40
0.40
6
0.283
D/E ratiox
1.719
1.621
1.702
1.891
1.932
2.068
2.223
2.069
1.979
1.844
1.205
2.068
1.911
93
2.050
Enterprise valueNT$B
5.699
6.375
6.938
8.355
9.846
11.32
11.08
11.51
13.43
14.29
1.525
7.74%
11.70%
75
3.196
LT debtNT$B
1.070
1.102
1.081
1.075
1.147
1.238
1.300
1.244
1.352
1.346
3.543
3.25%
1.30%
40
Cost of revenue
7.83%
0.95×
Operating expenses
8.51%
1.01×
Property and equipment
15.40%