0.762
RevenueNT$B
1.394
1.496
1.646
1.774
1.914
2.088
2.229
2.435
2.600
2.850
0.834
8.29%
8.33%
54
2.78
Revenue growth%
30.22
30.56
32.80
35.65
33.13
33.65
31.37
32.78
31.40
28.67
28.99
31.40
32.09
76
12.47
Gross margin%
28.30
30.82
29.50
31.04
32.30
30.64
28.78
26.52
23.74
26.46
16.77
26.52
29.14
66
13.81
Operating margin%
11.43
8.49
9.24
10.90
9.79
7.51
4.71
6.19
7.69
8.38
21.85
7.51
8.44
44
26.75
Net margin%
28.72
31.15
29.49
32.26
30.08
32.55
30.11
29.91
31.39
33.74
23.53
31.39
30.63
81
36.91
P/E ratio (avg)x
27.04
25.22
26.32
25.99
24.24
25.74
28.98
32.39
31.83
34.23
15.99
31.83
26.68
14
27.90
EV/EBITx
7.468
8.016
7.358
7.049
6.493
7.207
7.994
8.047
8.516
8.097
20.68
8.047
7.731
54
14.76
FCF yield (avg)%
11.15
8.91
7.99
7.79
5.69
5.25
4.71
7.58
10.08
7.66
2.12
7.58
7.72
35
20.50
FCF margin%
19.77
19.09
16.93
17.69
15.38
18.09
19.18
17.64
16.85
14.34
9.65
17.64
17.66
94
1.564
FCF / Net incomex
1.392
1.585
1.689
1.670
1.704
1.946
2.082
2.045
2.007
2.317
0.776
2.045
1.825
64
23.69
ROIC%
5.31
7.29
10.04
9.04
10.63
12.15
15.05
13.85
11.96
13.73
21.51
13.73
11.30
8
17.17
Return on equity%
23.10
22.76
21.62
21.54
20.61
19.45
20.83
18.48
18.04
19.73
28.10
19.45
20.72
76
15.64
Return on assets%
8.20
9.32
10.20
11.78
12.36
10.04
9.53
10.52
7.90
6.86
29.38
9.53
9.78
14
4.54
EPSNT$
1.11
1.05
1.06
1.13
1.19
1.27
1.17
1.27
1.20
1.20
4.86
0.28%
1.35%
—
9.69
EPS growth%
17.16
17.25
18.50
20.36
21.92
20.36
22.12
22.63
24.62
21.78
29.60
22.12
21.07
19
5.62
Bookvalue per shNT$
3.99
3.91
3.71
3.74
3.48
3.30
3.37
2.96
2.57
2.80
4.01
(4.23%)
(3.08%)
—
3.44
FCF per shareNT$
6.27
6.66
6.25
6.27
6.80
7.06
7.58
7.87
7.93
7.18
5.50
1.08%
1.62%
—
4.23
Dividend per shNT$
5.25
5.41
6.30
7.61
8.42
8.30
9.02
10.28
11.79
13.08
3.75
9.21%
9.28%
—
9.29
Div yield (avg)%
10.44
8.68
7.16
4.77
2.67
1.65
3.00
4.75
4.38
4.68
23.86
4.38
4.71
80
13.64
Payout ratio%
27.36
30.19
27.69
28.85
29.30
29.58
31.41
31.28
29.65
28.42
21.76
29.65
29.44
33
269.5
Shares (diluted)M
408.9
431.7
438.3
435.1
451.4
513.2
583.7
661.9
653.3
737.5
266.2
10.32%
6.41%
13
19.99
Buyback yield%
17.05
17.03
19.20
18.41
18.46
20.67
20.77
19.43
21.45
21.39
7.54
20.77
19.32
7
0.657
D/E ratiox
0.260
0.278
0.292
0.325
0.297
0.308
0.289
0.266
0.298
0.265
0.503
0.289
0.290
67
2.171
Enterprise valueNT$B
1.427
1.514
1.420
1.661
1.561
1.726
1.776
1.703
1.731
1.855
1.972
3.51%
3.55%
61
2.596
LT debtNT$B
2.370
2.474
2.368
2.214
2.089
2.310
2.172
2.397
2.375
2.373
0.895
2.59%
(0.31%)
52
Cost of revenue
8.10%
0.98×
Operating expenses
8.21%
0.99×
Property and equipment
15.12%