9.899
RevenueNT$B
7.821
8.134
8.450
8.812
9.090
9.555
9.967
10.17
10.40
10.84
10.57
3.58%
3.65%
64
5.98
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.73
0.40
0.93
3.10
17.22
0.93
0.40
92
26.66
Gross margin%
10.12
8.49
6.43
6.03
4.31
2.30
4.54
3.64
2.86
3.99
6.00
3.64
4.42
40
12.21
Operating margin%
17.26
14.56
13.83
12.07
14.70
13.29
12.63
10.89
11.06
9.05
9.82
11.06
12.96
40
13.26
Net margin%
25.26
23.51
22.32
23.17
21.48
19.90
18.83
18.86
19.31
18.64
19.12
18.86
20.69
26
7.980
P/E ratio (avg)x
46.98
47.39
50.93
61.58
73.90
83.49
84.49
86.28
100.3
102.2
17.55
86.28
78.69
61
19.60
EV/EBITx
23.47
24.78
27.27
27.68
29.42
32.77
34.36
36.41
42.85
50.69
15.97
36.41
31.10
7
21.02
FCF yield (avg)%
29.12
31.08
30.23
30.21
27.86
26.28
23.58
22.92
23.38
22.54
30.00
23.38
27.07
92
11.48
FCF margin%
33.99
34.91
35.68
36.55
39.13
41.60
38.75
39.16
38.28
38.99
4.18
38.99
38.51
64
0.374
FCF / Net incomex
1.095
1.091
1.240
1.208
1.320
1.382
1.437
1.457
1.466
1.656
0.400
1.457
1.351
89
17.88
ROIC%
11.76
9.28
6.97
8.65
6.56
4.37
1.81
0.76
0.40
1.07
27.09
1.07
5.46
86
7.58
Return on equity%
19.75
19.63
17.53
15.28
12.77
11.68
8.95
11.69
13.64
12.78
13.68
11.69
13.21
48
29.38
Return on assets%
15.31
12.46
12.46
10.17
7.82
6.60
6.02
6.13
4.21
4.84
13.76
6.02
7.21
20
1.48
EPSNT$
3.13
3.23
3.19
3.61
4.37
4.70
5.11
5.23
5.69
6.66
1.62
8.78%
9.41%
—
10.71
EPS growth%
14.25
16.72
16.99
19.85
21.74
24.26
22.68
22.83
25.76
27.50
2.28
24.26
22.21
72
1.00
Bookvalue per shNT$
2.38
2.29
2.30
2.66
2.45
2.82
2.93
3.38
3.77
3.60
0.72
7.98%
4.75%
—
2.06
FCF per shareNT$
5.02
6.01
6.23
6.56
7.89
8.66
9.94
11.64
12.43
13.88
2.19
11.98%
11.14%
—
1.69
Dividend per shNT$
4.94
4.85
5.14
5.84
6.96
6.73
7.76
8.33
8.24
9.04
3.77
5.37%
8.10%
—
4.23
Div yield (avg)%
23.11
25.00
23.72
25.69
24.03
21.30
22.95
23.38
21.39
23.65
21.99
22.95
23.52
26
10.65
Payout ratio%
7.48
10.32
12.96
12.09
14.79
14.05
16.19
16.15
18.88
20.01
19.24
16.19
14.42
50
0.991
Shares (diluted)B
1.680
1.746
2.092
2.318
2.401
2.415
2.540
2.757
2.935
2.887
0.967
3.76%
6.32%
94
29.54
Buyback yield%
9.57
10.37
10.75
8.86
11.15
8.81
9.23
8.62
9.89
11.96
14.29
9.23
9.73
21
0.653
D/E ratiox
0.892
0.972
1.079
1.041
1.055
1.023
0.966
0.917
1.055
1.169
1.543
1.023
1.032
13
2.510
Enterprise valueNT$B
12.73
15.13
16.92
16.98
20.01
23.94
27.24
31.20
34.71
37.18
5.113
13.19%
12.41%
63
9.757
LT debtNT$B
8.833
7.810
8.524
7.820
7.214
7.655
6.985
7.056
6.737
5.977
4.070
(3.69%)
(2.99%)
53
Cost of revenue
3.65%
1.00×
Operating expenses
3.42%
0.98×
Property and equipment
17.06%