8.434
RevenueNT$B
7.479
7.918
8.556
9.183
9.471
9.839
10.45
10.83
11.42
12.14
9.269
5.09%
5.66%
20
26.01
Revenue growth%
8.61
9.09
8.89
11.87
8.95
11.63
13.81
15.33
14.34
12.97
16.83
13.81
11.75
93
11.94
Gross margin%
6.20
5.66
3.23
3.46
4.73
7.70
8.69
7.09
7.66
7.54
22.73
7.66
6.64
71
17.89
Operating margin%
11.67
10.18
12.40
10.24
11.79
12.66
11.55
11.88
11.61
10.58
20.11
11.61
11.64
9
24.73
Net margin%
26.83
25.21
25.60
24.51
21.52
18.56
20.57
23.46
24.53
26.62
13.61
23.46
24.52
89
31.43
P/E ratio (avg)x
12.35
11.43
11.10
10.44
10.76
10.80
12.38
12.32
13.91
13.97
18.33
12.38
11.87
23
21.81
EV/EBITx
28.38
26.57
23.55
21.63
20.29
18.25
17.93
19.14
18.52
20.02
11.72
18.52
20.16
33
16.92
FCF yield (avg)%
14.81
14.41
11.50
10.16
8.25
7.51
6.68
7.20
4.61
6.88
11.03
6.88
7.88
36
28.08
FCF margin%
18.09
16.40
18.57
19.05
17.38
15.90
13.51
14.34
14.70
13.76
23.71
14.34
16.15
70
0.950
FCF / Net incomex
1.994
2.125
2.107
1.893
1.779
1.976
1.825
1.861
2.039
2.224
1.588
1.976
1.985
13
23.40
ROIC%
8.67
9.45
9.90
9.97
8.39
10.30
12.37
13.26
15.44
16.53
28.90
13.26
10.13
88
8.82
Return on equity%
6.43
7.62
8.58
7.49
5.05
5.44
7.09
9.45
7.99
7.30
29.75
7.30
7.40
94
5.18
Return on assets%
9.12
6.75
8.15
10.78
11.93
14.09
16.67
15.65
15.41
16.69
20.73
15.65
13.01
88
12.73
EPSNT$
10.87
10.38
10.93
10.28
9.85
10.46
11.23
10.62
11.62
13.40
13.56
6.34%
1.62%
—
9.39
EPS growth%
2.05
2.82
0.83
0.92
0.59
0.91
0.69
2.77
4.70
3.17
20.35
2.77
1.48
21
14.35
Bookvalue per shNT$
14.16
15.26
14.85
17.14
19.39
20.24
20.87
24.08
27.02
25.89
17.76
5.96%
7.36%
—
12.56
FCF per shareNT$
13.57
14.60
15.97
16.27
17.08
17.21
19.19
22.27
25.10
24.67
17.72
7.63%
6.42%
—
9.86
Dividend per shNT$
13.41
15.98
17.88
21.15
22.06
23.86
27.92
27.10
30.77
30.63
17.27
6.78%
8.27%
—
3.31
Div yield (avg)%
5.71
6.72
8.34
6.16
5.38
7.76
8.99
6.54
7.53
5.72
13.80
7.53
6.63
76
2.68
Payout ratio%
27.32
26.88
24.04
22.09
19.54
20.04
20.48
18.73
20.22
20.76
12.00
20.22
20.62
85
344.3
Shares (diluted)M
468.2
524.7
474.5
476.3
502.2
474.1
439.9
409.9
388.9
392.3
344.5
(4.82%)
(0.70%)
27
8.81
Buyback yield%
18.33
17.92
18.87
17.49
20.05
19.08
18.97
21.76
23.05
22.29
16.06
21.76
19.02
63
0.203
D/E ratiox
1.100
1.026
1.023
0.991
0.986
0.928
0.820
0.758
0.748
0.683
1.610
0.758
0.957
63
0.904
Enterprise valueNT$B
4.474
4.662
5.177
5.503
6.433
6.775
7.519
8.190
9.068
10.33
16.16
9.95%
8.63%
10
1.913
LT debtNT$B
8.700
7.636
7.825
7.363
6.476
6.122
5.365
4.891
5.185
4.517
1.641
(6.95%)
(7.39%)
62
Cost of revenue
5.52%
0.99×
Operating expenses
6.29%
1.06×
Property and equipment
15.82%