8.307
RevenueNT$B
10.13
10.42
10.33
10.22
10.12
10.12
10.09
10.30
10.27
10.44
9.119
0.62%
0.45%
66
2.51
Revenue growth%
18.44
19.82
20.97
21.43
23.61
25.57
25.47
25.94
28.23
28.65
24.61
25.94
24.54
48
20.51
Gross margin%
22.77
23.20
22.53
20.29
22.43
20.16
23.11
20.71
18.61
16.96
27.20
20.16
21.57
37
14.61
Operating margin%
18.52
17.75
16.48
19.12
16.19
13.55
15.20
14.24
15.02
14.58
7.40
14.58
15.70
29
2.70
Net margin%
16.89
19.71
17.98
17.82
20.55
20.80
23.16
24.13
26.95
25.10
21.17
24.13
20.67
71
26.65
P/E ratio (avg)x
11.70
12.58
12.93
13.33
14.57
14.54
14.60
14.47
15.10
14.30
9.461
14.54
14.39
55
24.02
EV/EBITx
31.05
29.56
27.63
25.04
28.25
29.11
29.45
32.01
29.73
27.49
36.29
29.45
29.28
14
20.90
FCF yield (avg)%
1.09
3.28
0.91
1.94
2.95
3.87
4.84
2.34
2.93
3.98
11.54
3.87
2.94
48
4.44
FCF margin%
0.40
1.87
4.78
3.61
4.14
1.80
3.47
6.35
7.39
6.88
9.70
6.35
3.88
63
0.662
FCF / Net incomex
1.545
1.609
1.634
1.465
1.545
1.545
1.650
1.752
1.748
1.785
0.323
1.748
1.621
24
27.58
ROIC%
17.62
16.71
17.77
15.97
13.62
16.01
17.08
15.67
13.33
14.02
25.30
15.67
15.99
55
4.10
Return on equity%
17.85
15.55
14.50
12.82
13.74
12.33
12.95
12.82
14.78
17.56
10.94
12.95
14.12
95
21.92
Return on assets%
17.23
20.15
21.31
22.68
20.27
23.07
25.50
25.40
28.22
30.51
29.47
25.50
22.87
8
11.39
EPSNT$
35.33
39.22
42.74
48.15
55.26
58.26
57.28
65.86
76.29
85.75
11.84
9.18%
10.95%
—
20.77
EPS growth%
11.85
10.83
11.20
12.38
11.24
13.87
12.13
14.07
11.39
12.63
2.12
12.63
11.99
35
3.76
Bookvalue per shNT$
8.27
8.15
9.21
9.49
9.30
8.69
8.35
8.09
7.61
7.98
17.26
(3.01%)
1.02%
—
17.91
FCF per shareNT$
9.53
9.80
11.50
11.88
13.11
15.59
18.11
19.65
22.74
22.93
3.66
11.83%
10.12%
—
14.45
Dividend per shNT$
20.92
24.60
26.38
25.73
27.25
29.00
33.03
37.31
38.32
42.06
5.14
9.06%
7.22%
—
16.91
Div yield (avg)%
27.97
29.17
31.19
31.17
29.96
32.86
33.23
35.32
36.27
36.01
16.21
35.32
32.03
82
19.67
Payout ratio%
20.75
18.11
16.21
15.50
17.80
19.17
20.94
20.58
21.40
19.37
24.57
20.58
19.27
79
222.1
Shares (diluted)M
231.3
274.1
301.9
355.2
378.5
375.2
405.4
413.3
471.0
511.5
227.8
6.20%
7.75%
55
29.39
Buyback yield%
20.03
17.19
18.67
17.46
15.17
12.87
12.47
13.30
15.31
16.19
16.95
13.30
15.75
59
0.329
D/E ratiox
1.066
1.127
1.192
1.140
1.112
1.088
1.128
1.145
1.069
1.025
1.200
1.088
1.120
19
2.057
Enterprise valueNT$B
11.43
11.07
11.15
12.31
13.37
12.48
13.72
15.55
14.80
13.91
7.947
0.79%
3.44%
78
9.543
LT debtNT$B
3.127
3.209
3.380
3.407
3.888
3.748
3.833
4.217
4.470
4.341
7.540
2.23%
2.94%
7
Cost of revenue
0.45%
1.00×
Operating expenses
0.66%
1.02×
Property and equipment
17.69%
Cash and investments
16.29%