1.374
RevenueNT$B
2.983
3.137
3.233
3.345
3.454
3.637
3.684
3.854
4.044
4.121
1.463
3.60%
3.75%
75
24.12
Revenue growth%
3.95
3.10
4.80
7.00
6.44
6.37
5.15
2.18
2.30
3.71
18.30
3.71
4.37
75
11.71
Gross margin%
2.71
5.51
5.37
2.90
5.62
6.39
4.19
6.62
6.04
6.43
23.56
6.39
5.57
52
15.91
Operating margin%
28.68
26.10
24.52
24.91
27.43
26.77
26.86
24.88
26.81
27.85
16.74
26.81
26.79
32
4.51
Net margin%
31.85
33.35
31.53
31.44
32.01
30.39
32.14
31.11
29.02
29.45
14.48
30.39
31.48
58
21.00
P/E ratio (avg)x
31.73
34.24
36.50
41.87
47.77
46.22
51.18
58.57
62.94
67.30
7.853
58.57
46.99
38
20.53
EV/EBITx
33.05
31.27
29.61
27.29
26.52
27.89
30.76
32.62
30.92
32.44
14.42
30.92
30.84
88
17.01
FCF yield (avg)%
37.20
35.85
34.12
35.36
33.63
31.39
28.57
26.08
27.56
28.51
8.25
28.51
32.51
59
14.24
FCF margin%
15.51
12.81
9.97
10.77
13.38
11.03
9.83
10.19
9.37
9.30
27.61
9.83
10.48
33
0.203
FCF / Net incomex
1.432
1.441
1.619
1.507
1.487
1.453
1.638
1.739
1.781
1.975
0.247
1.739
1.563
61
24.10
ROIC%
23.62
20.73
23.47
26.15
24.29
26.16
28.39
29.33
26.78
29.24
14.56
28.39
26.16
64
5.81
Return on equity%
29.58
30.39
33.16
35.72
35.75
33.77
35.85
33.31
34.94
33.14
7.94
33.77
33.54
42
5.53
Return on assets%
20.72
20.13
19.53
18.38
21.28
19.51
19.67
18.30
15.95
17.90
28.19
18.30
19.52
48
12.67
EPSNT$
12.28
13.69
14.77
15.78
14.61
16.26
15.83
15.34
15.41
17.24
13.46
3.36%
2.79%
—
8.06
EPS growth%
2.50
0.63
0.40
2.38
2.51
3.91
3.63
2.15
1.73
2.01
11.71
2.15
2.27
81
2.72
Bookvalue per shNT$
11.04
11.60
13.66
15.01
17.78
19.75
21.05
21.40
25.16
30.13
12.54
11.12%
11.24%
—
14.48
FCF per shareNT$
13.84
14.21
14.43
13.98
14.38
15.12
14.15
13.82
12.76
12.55
13.10
(2.68%)
(1.06%)
—
6.36
Dividend per shNT$
14.91
16.50
16.39
17.67
17.55
17.64
17.44
20.55
20.50
23.99
16.01
6.46%
5.78%
—
2.09
Div yield (avg)%
8.17
5.51
4.94
3.19
0.73
0.40
0.40
0.40
0.40
0.40
2.69
0.40
0.56
93
26.77
Payout ratio%
7.99
5.19
6.27
7.95
9.15
11.72
10.45
10.67
11.21
14.18
14.24
11.21
9.80
73
120.2
Shares (diluted)M
122.0
123.8
139.7
164.4
181.4
210.0
207.3
233.4
262.6
277.3
120.7
8.85%
8.08%
76
6.96
Buyback yield%
20.70
20.63
19.39
22.36
19.44
16.63
14.37
15.30
12.75
10.92
2.59
14.37
18.01
65
0.784
D/E ratiox
1.564
1.385
1.382
1.376
1.283
1.131
1.221
1.071
1.040
0.893
0.945
1.071
1.252
85
2.090
Enterprise valueNT$B
3.732
4.034
4.057
4.076
4.398
4.246
4.632
5.031
4.555
4.665
3.250
1.19%
2.53%
28
4.799
LT debtNT$B
2.839
3.086
3.231
2.871
2.883
2.557
2.323
2.253
1.983
1.903
2.842
(7.98%)
(4.99%)
54
Cost of revenue
3.92%
1.02×
Operating expenses
3.80%
1.00×
Goodwill & intangibles
19.50%
Property and equipment
17.93%