5.878
RevenueNT$B
8.066
8.772
9.395
10.02
10.59
11.50
12.47
13.56
14.79
15.90
6.316
8.46%
7.88%
82
18.59
Revenue growth%
27.85
28.09
26.13
26.39
26.63
25.42
26.65
26.49
24.79
24.96
25.69
25.42
26.44
93
29.16
Gross margin%
18.62
16.67
15.28
13.67
11.44
14.29
16.65
16.23
15.69
16.93
23.36
16.23
15.96
72
14.19
Operating margin%
17.39
18.10
20.98
21.39
21.69
22.04
19.77
22.08
20.09
20.66
8.10
20.66
20.82
22
24.75
Net margin%
17.28
19.70
18.92
20.77
18.45
16.22
14.98
13.23
11.03
8.28
14.63
13.23
16.75
27
12.39
P/E ratio (avg)x
14.74
15.66
14.49
15.40
16.61
16.63
15.78
17.58
20.26
21.66
27.66
17.58
16.19
40
9.814
EV/EBITx
27.08
26.83
31.69
33.69
34.57
39.73
44.43
48.02
53.81
59.99
14.97
48.02
37.15
68
26.50
FCF yield (avg)%
5.12
7.73
8.75
9.53
11.37
8.46
10.25
7.48
6.29
9.21
26.77
8.46
8.61
86
16.54
FCF margin%
15.27
14.30
11.59
13.28
10.85
11.27
10.05
10.49
9.86
9.58
9.07
10.05
11.06
56
1.141
FCF / Net incomex
1.061
1.141
1.204
1.219
1.324
1.345
1.424
1.706
2.055
2.341
0.265
1.706
1.335
48
21.33
ROIC%
29.25
29.14
31.87
33.84
35.55
34.44
35.06
32.74
33.55
36.51
24.13
34.44
33.69
92
23.58
Return on equity%
30.01
27.65
26.39
29.23
30.50
28.12
31.05
33.33
35.20
34.19
7.59
33.33
30.26
12
2.23
Return on assets%
25.24
26.52
25.02
25.76
22.79
20.28
20.86
21.39
24.38
25.83
23.63
21.39
24.70
55
8.86
EPSNT$
2.05
2.12
1.96
1.93
2.08
2.03
2.24
2.47
2.31
2.39
9.67
2.81%
0.73%
—
13.17
EPS growth%
21.96
24.04
22.64
23.22
24.90
27.64
29.28
28.62
27.79
26.15
24.43
27.79
25.52
73
8.17
Bookvalue per shNT$
1.74
1.94
1.96
1.89
2.13
2.21
2.50
2.82
2.90
3.25
4.31
8.81%
7.18%
—
4.39
FCF per shareNT$
12.09
12.09
13.29
14.43
13.92
14.30
16.30
18.25
20.83
21.64
1.36
9.23%
7.56%
—
7.04
Dividend per shNT$
2.25
2.24
2.28
2.28
2.62
2.78
3.22
3.81
4.03
4.47
8.91
11.24%
6.95%
—
2.15
Div yield (avg)%
25.70
25.63
24.94
26.87
24.44
24.38
26.19
28.40
27.37
24.72
5.82
26.19
25.66
76
4.98
Payout ratio%
6.65
4.55
4.32
6.13
5.73
4.59
2.88
3.01
2.87
1.48
4.75
2.88
4.44
30
0.747
Shares (diluted)B
0.838
0.786
0.840
0.896
0.838
0.844
0.843
0.929
1.010
0.995
0.744
3.48%
2.59%
71
18.25
Buyback yield%
15.45
15.15
14.20
13.06
14.95
12.33
10.11
13.02
15.54
14.89
14.92
13.02
14.54
44
1.248
D/E ratiox
0.776
0.730
0.724
0.826
0.797
0.781
0.733
0.832
0.753
0.846
0.709
0.781
0.778
53
2.918
Enterprise valueNT$B
1.166
1.224
1.201
1.323
1.336
1.245
1.158
1.299
1.358
1.410
7.517
1.09%
2.52%
36
13.85
LT debtNT$B
14.10
12.78
12.34
13.56
13.84
15.03
14.20
15.16
15.79
17.91
11.12
5.30%
2.95%
93
Cost of revenue
8.11%
1.02×
Operating expenses
7.61%
0.97×
Property and equipment
19.34%