1.639
RevenueNT$B
0.692
0.741
0.792
0.850
0.912
0.969
1.051
1.104
1.189
1.248
1.783
6.47%
6.76%
90
6.21
Revenue growth%
15.48
16.75
17.60
14.97
13.71
12.58
9.87
11.75
11.71
9.73
11.25
11.71
13.14
54
5.45
Gross margin%
21.17
21.50
18.95
17.81
16.58
15.41
16.76
15.31
14.00
15.44
27.78
15.41
16.67
24
23.86
Operating margin%
12.88
10.38
9.78
7.92
5.60
5.62
8.46
5.81
3.91
5.21
12.82
5.62
6.86
13
19.38
Net margin%
11.59
12.94
14.20
15.97
13.83
11.70
9.34
6.91
4.53
7.15
15.27
7.15
11.64
22
37.10
P/E ratio (avg)x
21.96
21.64
24.56
24.23
27.14
26.42
28.16
29.97
30.41
28.97
12.38
28.97
26.78
57
9.585
EV/EBITx
28.08
27.23
25.23
22.49
21.37
19.17
20.13
22.08
22.98
25.28
11.66
22.08
22.73
91
7.23
FCF yield (avg)%
24.62
27.12
29.30
26.85
24.04
24.89
24.52
21.53
21.38
24.15
13.94
24.15
24.57
78
4.38
FCF margin%
10.60
12.16
9.55
8.47
7.20
8.87
9.97
12.15
11.44
8.87
8.07
9.97
9.76
74
1.706
FCF / Net incomex
2.045
2.029
2.393
2.476
2.878
3.412
3.802
4.198
4.510
4.378
0.882
4.198
3.145
30
12.82
ROIC%
13.16
11.06
10.44
8.54
11.47
9.31
10.63
8.88
7.88
10.69
16.75
9.31
10.53
42
18.16
Return on equity%
13.59
15.23
16.25
17.23
19.94
22.55
20.57
19.10
19.18
20.97
7.15
20.57
19.14
51
27.43
Return on assets%
19.49
20.11
21.10
20.21
19.38
21.43
22.83
21.63
21.32
22.75
12.40
21.63
21.21
67
9.60
EPSNT$
21.43
23.64
27.34
29.64
29.08
32.88
33.55
35.39
37.26
35.74
10.27
4.21%
4.95%
—
6.09
EPS growth%
26.45
24.31
25.24
28.05
30.29
30.88
33.13
32.88
30.62
27.72
5.08
30.88
29.17
22
7.13
Bookvalue per shNT$
21.58
20.45
19.03
20.25
19.98
22.91
24.82
23.75
24.73
25.68
13.65
5.14%
2.58%
—
10.41
FCF per shareNT$
6.17
5.55
5.33
5.48
4.71
4.17
3.99
4.16
3.61
3.50
7.64
(5.81%)
(5.53%)
—
7.02
Dividend per shNT$
5.77
5.38
5.41
4.84
4.91
5.21
5.42
4.94
4.34
4.49
18.02
(1.78%)
(1.72%)
—
7.01
Div yield (avg)%
2.10
2.40
3.47
4.12
4.39
3.64
5.69
5.08
7.98
6.05
10.61
5.69
4.25
12
24.09
Payout ratio%
2.73
3.68
6.28
7.68
7.27
4.59
5.05
5.07
7.30
6.97
23.51
5.07
5.68
5
71.24
Shares (diluted)M
91.06
91.81
91.86
92.14
102.5
97.99
109.0
104.3
116.9
129.0
68.26
4.71%
3.84%
55
27.30
Buyback yield%
26.08
26.37
24.33
25.42
23.12
23.43
20.69
22.54
19.67
16.70
4.12
20.69
23.27
22
0.414
D/E ratiox
1.108
1.176
1.351
1.489
1.744
1.965
2.143
2.258
2.615
2.589
0.522
2.258
1.855
62
1.698
Enterprise valueNT$B
1.039
1.131
1.215
1.422
1.330
1.475
1.668
1.702
1.629
1.835
0.778
6.66%
5.63%
67
0.487
LT debtNT$B
2.609
2.622
2.826
3.336
3.343
4.008
3.904
4.530
5.324
5.227
0.927
9.35%
8.91%
70
Cost of revenue
6.98%
1.02×
Operating expenses
6.70%
0.99×
Property and equipment
15.36%