5.148
RevenueNT$B
3.675
3.864
4.127
4.283
4.623
4.854
5.145
5.538
5.882
6.110
5.492
5.73%
5.82%
34
2.33
Revenue growth%
14.73
12.08
12.25
9.86
10.36
12.37
10.23
10.56
9.38
9.40
5.69
10.23
10.46
26
21.60
Gross margin%
31.20
33.39
33.17
34.57
35.05
37.17
38.94
40.46
40.63
43.03
12.87
40.46
36.11
27
19.07
Operating margin%
26.98
28.87
27.25
29.24
31.43
30.57
32.27
29.31
31.02
32.19
12.98
31.02
29.94
64
6.75
Net margin%
19.44
21.35
23.42
23.10
25.41
26.79
28.10
29.59
27.62
26.20
7.02
27.62
25.80
67
24.17
P/E ratio (avg)x
15.09
15.25
15.16
15.40
13.85
13.63
12.35
13.60
15.46
16.88
32.92
13.63
15.12
55
32.12
EV/EBITx
31.73
31.35
29.00
27.10
29.70
26.59
27.36
28.61
28.57
31.71
22.02
28.57
28.81
36
4.48
FCF yield (avg)%
20.39
19.34
19.37
16.96
15.82
16.22
14.65
12.84
12.23
10.44
20.94
12.84
16.02
7
15.34
FCF margin%
14.97
14.57
17.33
15.69
16.18
16.78
18.17
19.88
21.41
20.15
28.01
19.88
17.06
50
0.360
FCF / Net incomex
0.501
0.436
0.415
0.380
0.398
0.355
0.333
0.363
0.385
0.352
1.429
0.355
0.383
93
16.79
ROIC%
14.50
17.44
19.84
21.81
18.95
17.59
18.06
15.48
13.72
13.29
19.33
15.48
17.51
53
26.51
Return on equity%
0.40
1.13
0.40
0.40
2.68
3.70
3.25
2.27
2.06
0.40
2.87
2.27
1.60
40
16.53
Return on assets%
12.21
13.57
12.39
14.26
12.09
13.69
12.99
12.29
11.40
13.03
12.29
12.99
12.69
17
70.99
EPSNT$
51.68
53.08
58.23
59.10
58.77
64.81
71.91
67.13
62.63
64.14
74.38
1.76%
2.15%
—
25.21
EPS growth%
27.69
25.67
22.85
23.60
24.01
22.99
22.29
21.96
22.99
24.34
2.13
22.99
23.30
64
50.44
Bookvalue per shNT$
62.66
74.79
76.69
81.21
92.71
98.82
105.78
126.68
146.80
164.11
23.37
12.10%
10.74%
—
88.74
FCF per shareNT$
127.32
139.59
144.95
168.41
167.76
197.51
194.84
223.46
210.82
215.12
57.16
5.10%
6.67%
—
43.17
Dividend per shNT$
45.88
45.02
44.86
45.11
50.82
49.92
49.99
55.93
59.37
70.06
94.67
6.63%
4.96%
—
3.50
Div yield (avg)%
4.08
1.42
0.40
0.40
0.40
0.40
1.59
3.41
4.68
6.12
28.78
3.41
1.51
76
16.48
Payout ratio%
0.40
1.41
1.06
2.97
0.40
0.40
0.40
2.99
0.51
3.36
4.21
0.51
0.78
68
29.21
Shares (diluted)M
39.13
40.32
45.51
49.54
49.34
54.41
56.55
56.12
61.00
71.10
28.19
7.58%
5.93%
62
21.14
Buyback yield%
7.55
5.12
4.43
4.56
2.13
3.51
5.94
7.58
7.93
10.67
11.81
7.58
5.53
79
0.738
D/E ratiox
0.564
0.590
0.566
0.502
0.483
0.473
0.434
0.443
0.467
0.443
1.311
0.443
0.478
86
0.540
Enterprise valueNT$B
4.358
4.569
4.738
5.125
5.126
5.814
6.035
6.131
6.924
7.934
1.730
9.13%
7.21%
23
1.890
LT debtNT$B
3.453
3.794
4.143
3.887
3.759
3.676
3.607
3.460
3.825
3.359
2.950
(2.22%)
0.33%
59
Cost of revenue
5.31%
0.95×
Operating expenses
6.50%
1.07×
Property and equipment
20.25%