0.408
RevenueNT$B
1.574
1.678
1.812
1.944
2.103
2.179
2.286
2.436
2.593
2.689
0.433
5.04%
6.02%
64
3.89
Revenue growth%
20.75
21.29
20.21
21.72
21.72
23.62
22.68
25.68
23.84
21.15
19.00
23.62
21.72
16
27.23
Gross margin%
14.01
13.96
12.21
10.66
8.46
7.78
8.86
10.99
13.13
10.87
2.37
10.87
10.93
41
6.04
Operating margin%
13.36
13.17
14.80
12.40
11.23
11.81
14.45
14.85
17.57
19.38
21.61
14.85
13.90
10
28.25
Net margin%
27.97
28.62
29.28
30.43
30.46
29.33
30.81
31.14
29.09
27.41
25.88
29.33
29.30
92
37.82
P/E ratio (avg)x
17.41
18.64
17.71
18.39
18.95
17.30
16.87
15.45
15.64
14.05
35.44
15.64
17.35
70
29.00
EV/EBITx
30.35
33.28
31.65
29.20
30.44
29.17
26.11
28.73
25.44
24.03
14.46
26.11
29.18
15
23.74
FCF yield (avg)%
24.36
23.45
24.22
26.09
25.83
27.25
26.83
28.85
30.89
33.55
6.56
28.85
26.46
59
28.50
FCF margin%
11.09
8.66
11.32
9.38
9.06
8.86
10.31
7.37
8.86
9.48
21.49
8.86
9.22
28
0.385
FCF / Net incomex
0.750
0.679
0.713
0.627
0.578
0.519
0.557
0.584
0.587
0.512
0.658
0.557
0.585
61
16.94
ROIC%
6.54
4.73
2.45
2.36
3.76
3.72
6.21
8.08
10.33
10.11
10.65
8.08
5.47
71
6.71
Return on equity%
6.07
5.50
7.91
9.88
12.13
13.44
13.61
15.52
15.56
15.11
16.36
15.11
12.79
28
10.83
Return on assets%
28.67
31.44
32.34
32.32
32.05
34.89
36.69
35.42
37.62
36.30
17.81
36.30
33.62
20
17.15
EPSNT$
10.10
10.72
10.90
11.57
13.21
13.14
14.29
15.01
16.65
17.29
17.94
5.54%
5.15%
—
28.77
EPS growth%
13.13
15.81
14.58
15.98
13.90
16.81
16.91
14.22
14.81
13.80
15.52
14.81
14.70
87
11.50
Bookvalue per shNT$
6.32
6.22
5.98
6.62
6.41
7.23
6.94
6.64
7.22
7.50
12.05
3.21%
2.96%
—
3.83
FCF per shareNT$
14.13
16.31
19.50
20.90
24.39
26.09
29.20
31.50
35.85
34.91
11.06
7.43%
10.88%
—
4.92
Dividend per shNT$
4.40
4.85
4.34
4.54
5.01
5.24
5.14
4.95
5.13
5.51
10.52
1.90%
3.43%
—
17.09
Div yield (avg)%
29.13
27.32
27.46
28.02
26.71
27.54
28.72
30.22
33.21
32.26
24.22
30.22
28.37
64
3.12
Payout ratio%
23.11
23.40
24.18
26.02
27.42
29.36
26.76
25.65
28.41
26.10
18.71
26.76
26.06
23
110.2
Shares (diluted)M
111.0
112.4
119.3
126.7
126.3
126.2
131.6
130.7
119.0
109.2
108.0
(2.87%)
(0.91%)
89
26.15
Buyback yield%
7.95
6.51
6.63
8.14
8.44
9.15
9.41
8.41
9.36
9.49
10.33
9.36
8.42
50
0.943
D/E ratiox
1.537
1.560
1.766
2.076
2.287
2.412
2.820
2.792
3.206
3.589
0.700
2.820
2.350
64
1.701
Enterprise valueNT$B
1.253
1.347
1.384
1.285
1.259
1.247
1.129
1.233
1.086
1.020
2.792
(4.13%)
(1.56%)
53
0.450
LT debtNT$B
4.665
5.136
5.996
7.035
7.299
8.277
9.390
9.754
9.931
11.19
2.233
8.93%
8.88%
92
Cost of revenue
5.63%
0.96×
Operating expenses
6.44%
1.04×
Property and equipment
15.32%