3.883
RevenueNT$B
2.710
2.784
2.749
2.820
2.812
2.776
2.831
2.782
2.867
2.932
4.144
0.84%
0.69%
13
26.37
Revenue growth%
11.95
9.91
8.15
5.94
6.31
8.97
8.42
9.32
10.96
9.00
24.59
9.00
8.98
14
23.47
Gross margin%
14.51
15.51
14.57
14.35
13.92
15.01
12.01
14.67
14.41
12.22
26.24
14.41
14.46
22
26.03
Operating margin%
11.20
10.27
8.23
11.23
12.81
13.04
10.15
8.92
11.70
11.24
15.11
11.24
11.22
33
25.22
Net margin%
27.63
25.65
22.91
24.61
22.66
23.34
25.80
25.50
25.92
23.50
4.58
25.50
25.06
70
36.71
P/E ratio (avg)x
14.23
15.70
18.54
19.90
19.14
21.43
20.55
19.76
21.08
24.02
17.30
21.08
19.83
73
16.09
EV/EBITx
8.235
9.258
9.677
9.844
11.95
11.99
14.00
16.27
17.79
20.60
28.24
16.27
11.97
41
20.35
FCF yield (avg)%
19.30
18.12
20.17
19.88
21.38
19.01
16.37
18.85
16.70
14.04
22.23
16.70
18.93
50
4.78
FCF margin%
5.89
4.84
5.15
7.10
9.11
8.94
10.79
12.04
13.04
14.37
14.24
12.04
9.03
51
1.271
FCF / Net incomex
0.293
0.280
0.298
0.325
0.353
0.360
0.380
0.380
0.338
0.333
1.027
0.360
0.335
18
16.62
ROIC%
8.69
8.26
5.87
8.36
9.34
7.73
8.83
7.49
5.03
3.25
10.27
7.49
8.00
91
24.08
Return on equity%
14.47
12.17
13.78
12.42
12.28
14.86
17.62
19.23
22.00
21.38
11.61
19.23
14.67
82
7.22
Return on assets%
21.48
20.82
18.96
20.62
22.96
23.66
21.16
19.48
17.08
17.02
5.87
19.48
20.72
43
2.82
EPSNT$
2.03
2.35
2.59
2.46
2.77
2.81
3.28
3.75
3.74
3.92
3.06
7.20%
7.25%
—
29.18
EPS growth%
9.24
9.15
6.16
6.31
5.65
7.31
10.29
11.57
12.05
13.22
12.39
11.57
9.20
71
2.24
Bookvalue per shNT$
4.41
4.60
4.86
5.31
5.78
5.70
6.28
6.49
6.85
6.65
0.89
2.84%
4.69%
—
1.37
FCF per shareNT$
3.94
4.69
4.95
5.46
5.41
6.09
7.24
7.22
8.18
9.85
2.86
12.72%
9.71%
—
1.91
Dividend per shNT$
2.17
2.31
2.31
2.44
2.64
2.60
2.46
2.32
2.22
2.26
2.13
(3.08%)
0.83%
—
20.42
Div yield (avg)%
10.40
10.52
9.42
7.20
5.22
4.46
4.51
4.08
3.55
4.15
22.01
4.15
4.86
33
22.89
Payout ratio%
24.66
26.26
25.80
27.41
25.96
28.32
29.08
28.31
28.54
25.59
20.29
28.32
26.83
10
0.593
Shares (diluted)B
0.831
0.971
0.956
1.084
1.108
1.261
1.527
1.630
1.899
2.023
0.574
12.78%
9.73%
30
25.07
Buyback yield%
35.63
37.71
36.92
37.27
38.30
35.51
34.60
37.14
37.22
38.28
29.74
37.14
37.18
61
0.587
D/E ratiox
0.746
0.753
0.728
0.720
0.676
0.622
0.633
0.624
0.680
0.738
0.188
0.633
0.700
9
1.513
Enterprise valueNT$B
4.422
4.731
4.713
4.770
4.954
5.711
6.562
7.632
8.852
9.440
0.373
13.76%
9.77%
61
0.609
LT debtNT$B
4.060
4.267
4.018
3.668
3.268
3.357
2.945
3.020
3.116
3.116
0.793
(0.94%)
(3.18%)
49
Cost of revenue
0.81%
1.01×
Operating expenses
0.71%
1.00×
Property and equipment
19.15%
Goodwill & intangibles
15.30%