1.254
RevenueNT$B
1.343
1.469
1.557
1.679
1.850
1.975
2.165
2.330
2.494
2.649
1.288
7.45%
7.78%
33
9.19
Revenue growth%
35.87
38.01
40.00
38.02
40.09
42.05
43.77
43.09
45.92
46.89
11.97
43.77
41.07
47
15.04
Gross margin%
23.54
25.09
22.71
25.36
24.61
25.50
27.67
25.70
24.86
26.53
16.59
25.70
25.23
85
29.46
Operating margin%
22.81
25.64
28.38
29.55
28.18
31.02
28.10
28.06
29.80
31.98
11.08
29.80
28.28
16
21.90
Net margin%
26.87
24.64
27.49
26.20
27.74
29.85
27.71
29.39
30.58
27.67
9.59
29.39
27.69
28
24.50
P/E ratio (avg)x
22.34
19.27
20.48
19.44
18.11
18.43
16.83
16.53
15.09
14.66
28.12
16.53
18.27
30
29.16
EV/EBITx
30.85
34.10
38.63
36.98
42.29
43.06
47.79
48.90
55.16
55.76
15.62
48.90
42.67
33
27.92
FCF yield (avg)%
20.23
18.99
20.79
21.12
19.92
18.62
16.22
18.79
16.95
19.93
8.47
18.62
19.45
84
27.42
FCF margin%
19.37
21.96
19.70
16.81
16.47
15.73
13.46
14.75
11.83
13.47
11.18
13.47
16.10
13
1.217
FCF / Net incomex
1.211
1.380
1.330
1.403
1.652
1.596
1.793
1.935
2.259
2.483
0.652
1.935
1.624
23
3.55
ROIC%
19.35
21.12
20.00
19.73
19.02
16.98
14.80
16.99
18.99
20.88
20.86
16.99
19.19
46
24.70
Return on equity%
4.20
1.95
4.46
2.33
2.46
1.22
0.40
0.40
0.40
0.40
15.68
0.40
1.58
93
13.82
Return on assets%
5.41
6.11
4.80
7.51
7.29
6.16
4.75
3.50
2.15
0.40
10.87
3.50
5.10
89
4.48
EPSNT$
5.32
5.17
4.58
4.55
4.83
5.02
5.44
4.79
4.20
4.07
4.74
(3.38%)
(2.76%)
—
24.89
EPS growth%
26.47
27.92
29.31
29.29
28.51
26.52
27.54
30.01
30.88
28.14
23.28
28.14
28.33
25
5.02
Bookvalue per shNT$
2.37
2.17
2.40
2.56
2.37
2.08
2.28
2.43
2.27
2.33
0.98
(0.30%)
(0.65%)
—
5.98
FCF per shareNT$
5.14
4.45
4.40
3.93
3.57
3.55
3.29
2.97
2.69
2.76
4.97
(4.99%)
(7.10%)
—
3.97
Dividend per shNT$
5.42
6.14
6.07
6.71
8.09
9.45
9.44
10.29
11.77
12.47
2.96
9.02%
10.12%
—
25.58
Div yield (avg)%
21.18
23.54
23.20
21.58
21.54
18.83
18.50
18.42
20.71
23.38
22.95
18.83
21.36
51
12.59
Payout ratio%
2.76
0.53
0.40
0.40
0.40
2.78
0.40
0.40
1.28
0.74
24.35
0.74
0.47
28
503.1
Shares (diluted)M
581.9
594.6
550.0
571.8
550.9
615.7
585.2
588.6
649.6
584.1
511.3
1.18%
0.35%
87
13.48
Buyback yield%
12.08
14.98
14.26
14.98
13.81
11.27
10.18
10.52
8.93
10.17
7.75
10.18
11.67
57
1.328
D/E ratiox
0.579
0.628
0.616
0.719
0.806
0.845
0.880
0.923
0.931
0.934
1.393
0.923
0.826
54
1.642
Enterprise valueNT$B
0.794
0.817
0.844
1.009
1.163
1.311
1.325
1.452
1.756
1.996
1.454
11.42%
11.72%
10
1.221
LT debtNT$B
3.112
3.014
3.333
3.585
3.232
3.229
3.475
3.060
3.075
3.428
2.328
1.18%
1.91%
82
Cost of revenue
7.78%
1.00×
Operating expenses
7.83%
1.00×
Property and equipment
17.61%
Goodwill & intangibles
16.52%