1.004
RevenueNT$B
0.980
1.047
1.121
1.207
1.319
1.449
1.577
1.708
1.836
2.028
1.108
8.98%
8.58%
81
13.97
Revenue growth%
9.61
11.23
10.13
11.61
10.42
9.33
8.55
7.55
7.06
6.28
20.57
7.55
9.47
24
10.91
Gross margin%
18.19
21.08
20.25
22.36
21.99
21.18
23.72
20.95
18.50
16.18
21.50
20.95
21.02
60
10.66
Operating margin%
8.17
7.11
9.70
12.64
9.89
12.56
12.11
14.35
17.15
18.00
5.76
14.35
12.33
15
26.67
Net margin%
21.85
20.12
19.56
21.37
18.54
15.68
14.30
14.75
12.74
14.74
28.70
14.74
17.11
34
14.96
P/E ratio (avg)x
24.27
23.88
25.45
26.13
25.91
25.61
29.58
30.78
31.15
35.12
34.90
30.78
26.02
74
35.21
EV/EBITx
41.66
41.02
46.35
53.23
51.05
52.77
58.03
67.78
76.51
72.08
20.30
67.78
53.00
5
29.87
FCF yield (avg)%
29.60
27.86
28.86
29.92
28.68
28.17
28.55
30.45
29.74
27.11
24.27
28.55
28.77
60
14.26
FCF margin%
26.89
29.02
27.73
29.07
28.46
25.58
25.21
26.42
24.90
23.12
27.74
25.21
26.65
24
1.111
FCF / Net incomex
0.483
0.494
0.530
0.591
0.611
0.603
0.657
0.604
0.629
0.575
0.916
0.604
0.597
65
25.10
ROIC%
26.22
28.17
26.60
26.81
28.01
26.03
27.57
29.99
28.06
29.47
14.03
28.06
27.79
68
9.47
Return on equity%
24.34
25.11
27.05
25.57
27.97
30.30
29.10
31.92
31.83
33.02
7.24
31.83
28.53
93
14.57
Return on assets%
5.01
7.96
6.15
6.55
3.92
6.09
8.76
6.68
5.67
3.09
6.20
6.09
6.12
92
4.62
EPSNT$
6.24
6.47
7.13
8.03
8.91
8.75
10.44
11.08
12.47
12.43
4.84
6.90%
6.97%
—
7.61
EPS growth%
12.67
14.67
16.28
17.57
17.32
20.12
18.86
16.10
15.75
14.97
18.75
16.10
16.19
56
5.90
Bookvalue per shNT$
8.85
9.36
10.20
9.65
10.48
11.38
11.60
11.36
12.53
12.88
26.97
4.22%
4.72%
—
14.35
FCF per shareNT$
25.92
28.66
29.87
30.39
33.25
36.74
42.41
43.88
48.00
52.05
12.77
9.38%
8.29%
—
26.84
Dividend per shNT$
14.59
15.69
16.00
17.21
16.53
16.31
18.17
17.77
18.63
18.60
22.27
2.38%
2.39%
—
17.35
Div yield (avg)%
24.51
26.96
28.56
31.16
28.76
31.73
28.98
27.94
29.29
31.26
7.61
29.29
28.87
52
9.55
Payout ratio%
12.12
12.95
10.21
10.13
9.76
11.18
12.93
14.87
12.54
10.79
19.35
12.54
11.65
92
79.78
Shares (diluted)M
76.91
77.97
75.69
74.09
74.77
80.60
79.77
67.64
66.82
70.15
79.97
(1.27%)
(1.60%)
38
20.83
Buyback yield%
18.82
21.64
19.44
21.77
20.94
22.74
22.56
21.61
20.07
18.19
18.03
21.61
21.28
25
1.001
D/E ratiox
1.066
1.181
1.148
1.151
1.125
1.186
1.129
1.222
1.330
1.365
1.130
1.222
1.166
78
1.786
Enterprise valueNT$B
3.626
3.937
4.427
4.744
4.957
5.793
6.748
7.920
8.539
8.691
1.951
11.89%
9.85%
39
2.255
LT debtNT$B
1.513
1.642
1.724
1.501
1.297
1.203
1.079
1.119
1.030
0.961
1.733
(5.83%)
(5.83%)
30
Cost of revenue
8.58%
1.00×
Operating expenses
9.07%
1.05×
Property and equipment
15.45%