19.99
RevenueNT$B
39.84
40.66
40.25
41.64
43.07
43.78
44.31
44.78
45.10
44.57
22.38
0.69%
1.45%
47
12.22
Revenue growth%
27.19
29.89
30.91
29.89
27.14
24.73
22.75
21.56
22.13
24.47
10.44
22.75
25.94
29
9.10
Gross margin%
21.14
23.25
25.30
24.12
23.92
23.08
25.87
27.10
26.17
24.78
23.23
25.87
24.45
66
17.34
Operating margin%
12.66
15.25
13.05
15.79
17.39
18.95
18.27
21.21
23.33
25.66
18.61
21.21
17.83
36
6.14
Net margin%
23.78
26.47
29.29
27.41
29.29
30.03
27.59
28.14
30.72
33.43
15.42
30.03
28.72
11
26.82
P/E ratio (avg)x
37.55
32.59
28.98
29.07
25.58
25.81
25.91
22.39
19.83
20.73
32.37
22.39
25.86
72
9.340
EV/EBITx
16.60
16.32
17.62
17.89
19.21
18.41
20.49
20.54
20.71
19.53
33.49
20.49
18.81
22
21.86
FCF yield (avg)%
26.11
26.09
23.19
22.09
20.28
22.28
20.47
18.63
17.38
19.59
24.25
19.59
21.28
32
22.54
FCF margin%
17.14
15.10
14.56
14.05
15.36
14.41
12.24
11.51
9.48
6.92
17.11
11.51
14.23
70
1.686
FCF / Net incomex
0.517
0.542
0.532
0.523
0.591
0.581
0.632
0.742
0.877
0.870
1.778
0.742
0.586
27
18.60
ROIC%
25.76
26.23
23.77
25.90
25.74
23.49
26.19
23.65
24.05
26.53
20.40
24.05
25.75
20
12.14
Return on equity%
27.65
28.89
29.63
27.48
27.80
27.67
26.94
27.04
25.25
22.88
15.97
26.94
27.56
60
14.93
Return on assets%
15.17
17.27
15.36
16.77
16.11
14.01
14.21
12.05
11.36
8.45
5.29
12.05
14.69
79
32.99
EPSNT$
12.74
12.54
12.62
11.94
11.72
12.05
11.50
12.26
13.35
12.33
36.08
1.03%
0.46%
—
8.31
EPS growth%
20.72
18.56
19.91
21.80
23.72
26.32
27.19
28.48
29.66
27.01
3.42
27.19
25.02
25
15.92
Bookvalue per shNT$
54.83
51.42
53.89
58.97
61.28
55.92
56.77
52.55
51.04
50.41
12.77
(3.83%)
0.41%
—
32.42
FCF per shareNT$
15.28
13.01
11.11
9.69
10.40
9.67
8.31
7.52
7.49
6.96
28.55
(7.71%)
(7.70%)
—
28.85
Dividend per shNT$
9.49
9.94
10.30
9.96
11.39
10.68
11.88
11.51
10.92
11.37
33.47
(0.04%)
2.76%
—
12.39
Div yield (avg)%
3.36
2.46
1.39
2.68
4.74
2.00
0.40
0.40
2.34
3.44
5.22
2.00
2.40
48
14.41
Payout ratio%
20.42
20.05
20.41
17.79
20.74
18.04
16.19
13.43
15.76
14.76
2.67
15.76
17.91
60
0.329
Shares (diluted)B
0.530
0.522
0.541
0.600
0.717
0.756
0.829
0.925
1.099
1.169
0.318
10.27%
8.21%
22
21.62
Buyback yield%
12.20
12.33
12.70
14.27
15.17
12.75
14.01
11.49
13.85
15.25
22.18
13.85
13.30
54
0.945
D/E ratiox
0.918
0.976
1.043
0.979
1.071
1.232
1.356
1.326
1.375
1.324
0.632
1.326
1.152
46
33.60
Enterprise valueNT$B
7.260
6.943
6.154
5.730
5.208
5.295
5.093
4.913
5.368
5.156
13.78
(0.20%)
(2.65%)
47
7.428
LT debtNT$B
15.48
13.75
12.31
12.25
11.55
11.75
12.18
11.60
11.48
12.47
19.95
1.55%
(2.78%)
83
Cost of revenue
1.46%
1.00×
Operating expenses
1.11%
0.97×
Property and equipment
17.06%
Goodwill & intangibles
14.83%