1.858
RevenueNT$B
4.354
4.740
5.052
5.470
6.067
6.586
7.196
7.940
8.650
9.264
2.059
8.84%
8.77%
33
21.78
Revenue growth%
7.70
7.77
5.84
4.52
7.22
4.83
5.08
2.80
5.26
5.83
26.84
5.08
5.54
31
6.43
Gross margin%
23.75
26.73
27.72
29.75
30.42
28.69
30.40
27.43
26.92
28.99
15.12
28.69
28.20
91
21.89
Operating margin%
6.14
8.12
6.61
5.48
5.96
4.11
3.20
3.90
6.67
4.82
27.91
4.11
5.72
49
24.02
Net margin%
8.48
9.68
10.24
8.44
9.47
10.59
10.01
8.05
6.22
8.65
13.53
8.65
9.06
69
27.19
P/E ratio (avg)x
6.065
5.709
5.644
5.657
5.425
4.887
5.215
4.796
4.751
5.252
15.13
4.887
5.339
64
29.12
EV/EBITx
48.14
49.49
53.66
61.68
70.38
71.89
77.78
88.80
94.57
93.48
26.09
88.80
71.13
11
29.05
FCF yield (avg)%
10.69
12.90
10.52
12.09
9.95
11.79
11.96
13.65
15.75
13.53
5.07
13.53
12.03
14
27.58
FCF margin%
18.47
17.25
17.91
16.25
17.06
18.35
17.17
16.05
17.50
19.66
3.98
17.50
17.38
15
0.539
FCF / Net incomex
0.395
0.369
0.357
0.379
0.399
0.442
0.446
0.487
0.499
0.487
0.633
0.487
0.420
64
10.75
ROIC%
12.77
12.54
11.92
10.26
11.29
11.71
11.86
11.32
13.27
12.35
7.60
11.86
11.89
59
28.60
Return on equity%
23.18
24.79
27.11
27.83
26.61
23.85
22.09
20.86
20.17
20.83
22.28
20.86
23.52
87
27.72
Return on assets%
13.38
15.84
16.98
14.97
15.21
12.89
11.30
13.04
11.88
11.11
18.37
11.88
13.21
75
3.23
EPSNT$
4.14
4.19
4.49
4.74
5.63
5.82
5.85
6.42
6.37
6.23
3.42
2.06%
4.52%
—
9.99
EPS growth%
8.89
10.88
10.08
10.49
7.75
5.53
6.57
6.42
5.70
6.22
29.99
6.22
7.16
89
3.80
Bookvalue per shNT$
3.20
2.96
2.59
2.69
2.50
2.29
2.50
2.64
2.43
2.46
2.65
(0.30%)
(2.75%)
—
2.66
FCF per shareNT$
4.79
4.75
5.44
5.34
6.17
6.07
6.11
5.85
6.56
7.60
4.52
4.27%
3.95%
—
3.86
Dividend per shNT$
4.53
4.54
4.95
4.96
5.25
5.14
6.21
6.44
6.97
6.79
3.52
5.27%
3.93%
—
7.90
Div yield (avg)%
4.64
5.19
7.08
7.91
8.03
10.20
11.57
9.64
7.52
6.52
2.03
9.64
7.72
24
27.13
Payout ratio%
6.68
4.43
3.35
6.09
8.04
6.52
9.06
11.90
9.71
8.27
20.73
9.06
7.36
52
0.989
Shares (diluted)B
1.269
1.356
1.355
1.281
1.191
1.137
1.042
1.131
1.220
1.282
0.973
1.48%
1.18%
17
23.65
Buyback yield%
25.88
27.80
29.59
28.73
30.29
30.45
31.54
31.59
33.00
33.51
2.11
31.59
30.37
91
0.250
D/E ratiox
1.192
1.209
1.288
1.524
1.706
2.044
2.178
2.225
2.267
2.459
1.552
2.225
1.875
94
2.423
Enterprise valueNT$B
2.036
2.024
2.162
2.261
2.631
3.059
2.957
3.277
3.665
3.618
2.737
6.58%
5.23%
39
7.234
LT debtNT$B
8.986
9.172
9.128
10.74
12.05
12.69
14.79
15.31
15.45
16.79
1.383
6.85%
7.31%
19
Cost of revenue
8.81%
1.00×
Operating expenses
8.85%
1.01×
Property and equipment
18.64%