2.927
RevenueNT$B
4.040
4.305
4.431
4.707
4.953
5.193
5.530
5.721
5.818
6.069
3.176
4.15%
4.33%
88
17.74
Revenue growth%
23.20
21.30
23.76
21.09
23.83
24.74
26.76
25.66
27.23
25.44
25.62
25.66
24.29
56
22.12
Gross margin%
1.21
2.77
0.40
2.07
2.93
4.06
5.63
3.66
4.60
5.45
6.26
4.60
3.30
17
28.73
Operating margin%
15.74
14.92
16.23
14.56
16.90
14.29
13.91
11.43
11.97
9.67
2.11
11.97
14.43
48
26.73
Net margin%
9.57
12.00
14.67
12.80
11.69
13.60
11.71
11.38
10.29
8.94
29.49
11.38
11.70
40
21.43
P/E ratio (avg)x
35.68
38.95
45.13
49.52
56.27
57.64
62.15
74.94
88.89
94.58
17.29
74.94
56.95
53
20.90
EV/EBITx
10.23
10.73
11.89
12.61
14.00
13.48
14.82
15.19
13.69
12.69
11.85
13.69
13.08
74
28.46
FCF yield (avg)%
9.50
7.93
10.32
12.26
11.68
13.01
10.13
8.39
8.72
6.32
17.32
8.72
9.81
25
16.76
FCF margin%
11.96
10.70
10.26
9.49
9.32
11.38
14.25
16.03
18.82
16.50
5.77
16.03
11.67
12
0.246
FCF / Net incomex
0.996
1.044
1.005
0.938
0.984
0.920
0.984
1.100
1.039
1.021
1.277
1.021
1.001
22
18.39
ROIC%
19.02
19.32
18.64
15.90
18.14
15.74
17.86
17.22
16.25
17.53
26.38
17.22
17.69
22
7.97
Return on equity%
10.14
12.80
13.72
14.66
15.64
15.03
12.11
10.37
9.25
6.27
21.03
10.37
12.46
27
7.15
Return on assets%
27.13
29.57
31.70
31.12
30.11
29.83
29.62
30.05
29.95
30.29
23.44
29.95
30.00
40
21.76
EPSNT$
11.51
11.05
12.25
13.20
12.97
14.85
14.41
17.04
16.82
17.82
23.90
6.55%
4.23%
—
23.68
EPS growth%
25.89
25.61
26.03
27.92
28.90
30.54
27.66
26.14
25.95
27.69
28.38
27.66
26.90
35
6.15
Bookvalue per shNT$
19.51
21.55
21.21
23.78
26.07
28.85
30.07
28.66
27.12
26.61
11.26
0.41%
4.61%
—
15.62
FCF per shareNT$
15.51
16.12
16.76
16.08
16.72
17.84
20.69
19.57
18.86
20.25
11.22
3.91%
2.53%
—
14.46
Dividend per shNT$
14.97
15.23
13.04
12.73
11.59
11.07
11.47
12.02
11.71
10.80
6.81
(1.40%)
(4.31%)
—
17.28
Div yield (avg)%
12.69
10.48
13.12
15.71
17.74
19.11
19.12
20.06
22.55
23.70
6.36
20.06
18.42
55
3.39
Payout ratio%
12.81
11.91
11.63
13.58
11.49
14.13
14.44
11.57
9.28
8.76
25.14
11.57
11.77
49
478.4
Shares (diluted)M
505.0
544.5
537.4
587.2
654.9
687.6
766.0
758.5
805.2
897.7
474.5
6.51%
6.48%
74
29.62
Buyback yield%
23.57
23.33
23.24
21.61
19.95
19.12
20.07
22.98
25.16
25.63
2.90
22.98
23.11
59
1.349
D/E ratiox
1.514
1.521
1.671
1.900
2.285
2.724
2.766
3.091
3.275
3.575
1.361
3.091
2.504
49
6.267
Enterprise valueNT$B
1.481
1.423
1.528
1.627
1.661
1.621
1.782
1.860
2.068
1.827
7.236
1.92%
2.02%
89
4.632
LT debtNT$B
0.430
0.448
0.482
0.495
0.522
0.561
0.547
0.565
0.536
0.571
6.346
1.82%
1.90%
15
Cost of revenue
3.99%
0.97×
Operating expenses
5.32%
1.10×
Cash and investments
19.93%
Property and equipment
17.48%