6.158
RevenueNT$B
3.521
3.888
4.240
4.518
4.917
5.370
5.921
6.514
6.983
7.588
6.814
9.06%
9.06%
92
12.38
Revenue growth%
15.68
17.86
15.11
12.39
14.08
11.94
9.77
11.83
12.63
11.65
20.76
11.83
12.51
19
4.70
Gross margin%
21.32
19.21
20.39
20.24
21.01
23.26
24.80
23.99
21.12
20.82
17.14
23.26
21.07
91
26.29
Operating margin%
5.33
7.52
9.16
8.10
6.71
6.95
5.26
3.73
3.98
3.43
17.78
3.98
6.02
92
16.73
Net margin%
22.52
24.78
22.34
24.34
26.24
24.07
22.49
24.30
23.76
25.32
5.11
24.07
24.18
85
35.83
P/E ratio (avg)x
41.03
46.26
55.08
55.84
57.88
61.94
71.79
79.81
91.28
92.86
7.505
79.81
59.91
14
13.33
EV/EBITx
20.17
18.93
16.68
15.06
15.82
13.97
13.37
11.56
10.89
11.82
21.10
11.82
14.51
56
5.88
FCF yield (avg)%
24.90
25.20
24.86
22.01
23.14
20.96
23.11
24.25
24.15
25.75
7.81
24.15
24.20
55
21.21
FCF margin%
13.90
15.16
15.27
16.88
18.82
16.81
15.18
13.99
13.03
15.78
27.35
15.18
15.22
45
0.149
FCF / Net incomex
0.900
0.926
0.940
0.879
0.923
0.827
0.757
0.839
0.922
0.895
1.267
0.839
0.897
38
27.14
ROIC%
7.13
5.54
7.50
5.34
7.28
6.32
4.82
6.33
6.26
4.43
22.95
6.26
6.29
23
23.44
Return on equity%
27.69
30.29
27.46
25.98
23.05
24.99
27.95
26.17
23.21
21.12
3.58
24.99
26.07
46
10.46
Return on assets%
12.09
14.97
13.51
14.37
13.69
16.31
14.32
11.55
9.33
10.76
14.39
11.55
13.60
6
6.31
EPSNT$
4.10
4.83
5.38
6.10
5.88
5.94
5.96
6.19
7.21
8.19
6.62
6.84%
8.37%
—
27.41
EPS growth%
12.65
14.78
15.67
15.58
17.38
17.92
15.39
15.76
16.40
13.76
17.42
15.76
15.63
27
2.82
Bookvalue per shNT$
10.47
11.74
12.75
14.60
15.10
15.09
15.47
15.06
16.77
19.07
4.57
4.77%
6.08%
—
3.17
FCF per shareNT$
5.96
5.91
6.05
6.68
6.50
7.19
7.67
7.17
8.32
8.46
4.71
5.41%
5.15%
—
1.22
Dividend per shNT$
2.46
2.51
2.21
2.20
2.14
2.19
2.01
1.86
1.64
1.60
2.01
(5.62%)
(4.43%)
—
6.89
Div yield (avg)%
8.30
9.98
10.23
13.22
13.95
13.17
11.83
10.91
9.59
10.37
27.52
10.91
10.64
44
29.50
Payout ratio%
15.39
16.41
16.46
17.81
16.14
18.48
20.24
20.94
21.09
20.02
2.83
20.24
18.14
67
309.2
Shares (diluted)M
413.7
419.8
460.9
488.1
450.9
443.5
406.9
456.7
467.2
442.2
311.7
(0.39%)
1.33%
9
29.72
Buyback yield%
3.33
4.28
7.21
4.92
5.19
3.67
5.87
7.97
7.36
6.19
25.68
6.19
5.53
74
0.700
D/E ratiox
0.547
0.525
0.480
0.478
0.469
0.477
0.500
0.462
0.471
0.525
1.728
0.477
0.479
81
4.046
Enterprise valueNT$B
0.785
0.783
0.759
0.712
0.695
0.790
0.787
0.859
0.813
0.799
6.192
2.83%
1.54%
82
1.971
LT debtNT$B
4.070
4.409
4.588
4.229
4.213
4.641
4.964
5.128
4.860
4.293
4.184
0.38%
(0.74%)
22
Cost of revenue
8.93%
0.99×
Operating expenses
9.70%
1.06×
Property and equipment
13.80%