7.120
RevenueNT$B
12.37
12.32
12.34
12.54
12.46
12.23
12.18
12.20
11.97
11.72
7.967
(1.22%)
(0.51%)
12
7.26
Revenue growth%
30.67
32.33
35.26
35.02
35.29
33.61
31.93
29.50
29.78
28.74
13.75
29.78
32.13
7
22.85
Gross margin%
6.00
5.01
6.49
6.64
3.83
6.42
5.97
4.71
3.12
0.40
13.15
4.71
5.49
20
12.84
Operating margin%
27.59
27.43
28.38
26.99
27.75
26.72
27.79
27.51
28.31
30.05
26.30
27.79
27.67
19
25.94
Net margin%
11.21
8.82
6.34
6.27
6.76
8.94
10.91
8.51
9.44
7.25
28.73
8.94
8.66
89
26.36
P/E ratio (avg)x
23.07
28.04
34.03
34.11
33.98
34.70
42.12
51.19
55.22
59.35
13.41
51.19
34.41
43
15.87
EV/EBITx
11.71
11.15
10.40
10.71
10.07
9.165
10.22
9.426
9.791
10.93
7.158
9.791
10.31
86
8.95
FCF yield (avg)%
11.97
12.88
13.41
12.63
10.62
8.34
6.92
5.62
6.80
8.26
3.78
6.92
9.48
82
15.25
FCF margin%
5.55
5.32
3.03
4.14
1.20
2.72
3.32
2.39
3.17
4.03
22.14
3.17
3.24
17
1.692
FCF / Net incomex
0.374
0.394
0.362
0.374
0.412
0.450
0.460
0.433
0.421
0.456
0.418
0.450
0.417
32
17.71
ROIC%
17.17
17.16
17.48
18.40
20.93
20.27
20.98
23.38
25.20
25.21
18.12
23.38
20.60
69
24.13
Return on equity%
15.57
13.79
13.82
13.12
15.46
18.45
20.28
20.79
19.54
20.70
22.95
20.28
17.01
58
29.16
Return on assets%
28.03
26.76
27.70
25.50
27.62
24.92
25.00
26.55
27.53
28.34
12.20
26.55
27.14
64
2.85
EPSNT$
3.92
4.50
5.27
5.41
5.19
5.58
6.56
6.51
7.71
8.41
3.12
10.12%
7.83%
—
20.26
EPS growth%
15.36
12.93
13.79
15.67
16.46
19.23
18.17
17.72
15.47
13.32
17.49
17.72
15.57
70
2.38
Bookvalue per shNT$
7.76
8.68
8.93
8.32
8.98
9.06
9.40
10.08
10.80
10.28
1.02
2.73%
3.37%
—
4.56
FCF per shareNT$
5.97
6.77
7.14
8.11
8.15
8.17
7.91
9.01
10.13
10.73
6.83
5.65%
6.04%
—
7.28
Dividend per shNT$
1.40
1.28
1.15
1.17
1.24
1.25
1.31
1.20
1.18
1.25
4.03
0.17%
(0.39%)
—
20.74
Div yield (avg)%
22.01
19.56
19.41
18.07
20.05
18.85
20.46
17.99
18.30
19.66
3.64
18.85
19.48
40
25.62
Payout ratio%
21.13
21.29
20.88
21.88
19.07
17.84
19.38
21.91
19.80
22.39
23.69
19.80
21.01
71
1.057
Shares (diluted)B
1.791
2.123
2.310
2.683
2.764
3.320
3.202
3.766
4.009
4.369
1.045
9.59%
10.98%
21
19.25
Buyback yield%
22.04
23.86
25.25
24.86
23.94
26.25
28.36
26.97
24.78
23.06
13.74
26.25
24.82
35
1.506
D/E ratiox
2.283
2.492
2.676
2.690
2.759
3.249
3.072
3.530
3.746
4.075
1.578
3.530
2.916
45
1.760
Enterprise valueNT$B
7.849
7.729
8.663
10.08
10.22
11.29
11.27
11.60
13.21
15.38
10.14
8.51%
7.05%
63
3.777
LT debtNT$B
8.974
9.122
9.210
9.317
8.665
8.865
9.824
10.81
10.82
10.02
4.245
2.94%
0.38%
45
Cost of revenue
(0.42%)
1.01×
Operating expenses
(0.91%)
0.96×
Cash and investments
20.57%