14.84
RevenueNT$B
14.10
14.22
13.95
14.33
14.39
14.74
14.91
15.20
15.18
15.33
15.32
1.27%
0.84%
54
13.74
Revenue growth%
31.92
28.97
29.04
26.87
26.24
26.05
23.59
21.77
22.30
20.59
20.94
22.30
26.14
38
11.01
Gross margin%
28.77
30.41
27.50
30.21
30.36
27.96
29.11
27.47
25.64
23.39
29.81
27.47
28.36
26
3.25
Operating margin%
33.00
33.10
32.64
31.68
31.52
32.76
32.99
33.80
35.97
37.85
3.71
33.80
32.99
32
29.15
Net margin%
20.21
22.25
24.93
27.24
29.37
31.64
30.65
29.31
28.75
30.51
9.50
30.51
29.03
82
31.93
P/E ratio (avg)x
41.20
39.49
42.54
49.31
46.26
46.95
44.03
46.03
44.45
46.30
12.17
46.03
45.24
48
28.60
EV/EBITx
27.21
25.49
27.08
27.52
30.94
30.07
34.52
32.75
33.73
34.16
19.99
33.73
30.50
51
10.85
FCF yield (avg)%
35.19
34.71
31.83
34.51
35.66
35.91
32.95
30.76
33.61
31.33
3.55
32.95
34.06
88
20.83
FCF margin%
23.71
25.28
22.49
21.56
19.58
19.37
21.28
19.66
17.95
20.95
3.54
19.66
21.12
77
0.435
FCF / Net incomex
0.229
0.227
0.257
0.297
0.333
0.343
0.338
0.324
0.336
0.341
0.819
0.338
0.328
39
17.14
ROIC%
13.65
16.08
18.27
19.36
20.85
17.92
17.61
18.02
15.39
12.85
15.99
17.61
17.77
32
22.28
Return on equity%
24.42
23.81
21.02
23.84
24.42
25.60
23.38
23.67
22.98
22.52
9.17
23.38
23.74
81
21.66
Return on assets%
14.61
16.64
16.24
16.13
16.10
15.28
17.54
16.39
17.33
18.80
28.24
17.33
16.32
76
0.84
EPSNT$
3.40
3.78
3.91
3.78
4.51
5.32
5.36
5.33
5.61
6.41
0.93
7.30%
7.63%
—
26.54
EPS growth%
19.94
18.38
17.20
17.46
19.93
17.29
19.56
20.94
19.37
17.48
19.44
19.37
18.87
86
2.26
Bookvalue per shNT$
3.17
3.32
3.91
4.57
5.21
5.94
6.43
7.37
7.26
7.49
2.17
7.56%
10.00%
—
2.47
FCF per shareNT$
1.20
1.23
1.13
1.15
1.14
1.06
1.09
1.24
1.41
1.52
2.30
5.80%
2.47%
—
1.90
Dividend per shNT$
0.80
0.94
1.06
1.04
1.07
1.14
1.17
1.37
1.37
1.53
2.45
7.52%
6.26%
—
22.50
Div yield (avg)%
25.34
23.36
24.73
22.07
20.50
18.19
17.80
19.77
21.82
21.04
22.68
19.77
21.43
34
10.49
Payout ratio%
15.70
17.69
16.57
16.54
18.30
20.48
17.65
19.42
20.39
17.74
8.77
19.42
17.71
27
1.391
Shares (diluted)B
1.352
1.449
1.303
1.257
1.271
1.142
1.112
1.051
1.067
1.182
1.378
(1.45%)
(1.60%)
40
15.27
Buyback yield%
10.66
10.65
10.45
12.69
14.88
17.23
20.19
19.04
16.38
17.63
26.48
17.63
15.63
70
1.591
D/E ratiox
0.648
0.572
0.593
0.585
0.519
0.536
0.496
0.468
0.505
0.437
0.450
0.496
0.527
88
3.918
Enterprise valueNT$B
15.32
16.93
17.49
20.17
23.68
27.01
28.95
29.21
32.41
32.65
4.705
6.63%
7.47%
10
1.973
LT debtNT$B
10.83
12.04
12.40
13.89
13.62
15.70
17.99
18.43
18.13
20.71
13.11
8.74%
6.37%
94
Cost of revenue
0.84%
1.00×
Operating expenses
0.49%
0.97×
Property and equipment
19.20%
Goodwill & intangibles
17.57%