33.15
RevenueNT$B
17.51
19.06
20.23
21.42
23.60
25.21
27.48
29.17
31.94
33.74
34.50
7.41%
7.64%
51
10.02
Revenue growth%
17.23
19.86
21.87
23.72
20.92
19.76
21.30
20.87
20.01
20.25
28.38
20.25
20.56
84
4.91
Gross margin%
16.36
18.28
18.03
16.20
19.19
21.40
19.48
21.85
22.86
25.76
6.71
21.85
19.34
7
25.82
Operating margin%
20.29
21.02
21.11
20.63
19.20
19.65
18.17
20.11
18.20
16.15
16.57
18.20
19.88
70
10.11
Net margin%
10.82
9.43
7.87
8.16
6.54
4.16
4.27
7.01
5.54
5.52
12.44
5.52
6.78
95
18.09
P/E ratio (avg)x
25.08
26.16
24.97
26.71
28.39
30.32
32.52
32.59
34.44
34.77
6.666
32.59
29.36
46
24.25
EV/EBITx
18.62
20.06
20.78
19.93
20.53
22.20
23.87
25.29
26.83
29.27
23.02
25.29
21.49
92
13.83
FCF yield (avg)%
25.22
25.02
25.13
25.94
26.86
26.46
29.27
30.15
29.00
26.74
7.36
29.00
26.60
23
13.61
FCF margin%
13.24
14.58
16.50
15.53
18.12
20.25
17.60
16.38
15.06
12.75
22.98
16.38
15.96
92
1.191
FCF / Net incomex
1.137
1.023
1.028
1.028
1.073
1.162
1.092
0.966
1.032
0.969
1.361
1.032
1.030
68
16.78
ROIC%
25.13
27.57
28.11
25.94
25.64
25.23
23.35
22.48
22.24
21.27
19.71
22.48
25.18
60
3.26
Return on equity%
8.20
5.78
8.35
7.20
4.51
5.19
5.51
7.65
9.09
8.07
6.50
7.65
7.42
61
23.36
Return on assets%
20.11
20.10
20.43
18.30
19.64
20.18
20.03
21.73
22.74
24.32
15.88
21.73
20.15
69
37.34
EPSNT$
127.92
131.54
136.00
153.07
184.67
181.89
180.93
215.04
247.34
282.68
40.35
8.89%
9.60%
—
14.92
EPS growth%
22.09
21.84
21.62
21.47
23.77
25.72
27.03
25.87
28.82
27.26
16.19
27.03
24.75
74
100.72
Bookvalue per shNT$
49.30
52.03
52.86
47.78
45.52
49.84
53.08
46.77
42.20
38.54
17.04
(3.28%)
(2.17%)
—
62.47
FCF per shareNT$
45.24
45.01
50.78
57.21
66.07
69.72
76.18
84.16
80.24
76.44
24.05
2.96%
5.90%
—
25.03
Dividend per shNT$
188.27
184.46
191.50
199.89
195.67
218.04
243.07
275.02
307.67
341.10
20.76
11.76%
8.07%
—
5.60
Div yield (avg)%
6.63
4.98
3.47
0.85
0.46
1.23
0.40
0.40
2.05
0.40
29.79
0.40
1.04
30
16.68
Payout ratio%
30.08
30.87
28.42
25.56
23.78
20.87
21.17
22.53
24.01
26.88
4.18
22.53
24.78
29
115.9
Shares (diluted)M
96.44
92.02
93.01
99.25
95.10
98.23
109.6
101.5
109.3
116.7
113.8
4.17%
2.91%
18
7.92
Buyback yield%
18.23
21.21
21.75
24.62
24.72
25.15
27.21
29.49
27.55
29.34
4.23
27.55
24.94
66
0.254
D/E ratiox
1.493
1.563
1.501
1.448
1.392
1.276
1.296
1.209
1.193
1.257
0.514
1.257
1.344
31
7.917
Enterprise valueNT$B
3.706
3.801
3.517
3.464
3.489
3.629
3.229
3.542
3.812
3.390
30.62
(0.57%)
(1.37%)
63
32.71
LT debtNT$B
44.89
46.85
50.90
54.43
58.76
59.01
65.23
70.79
81.79
87.33
30.70
8.25%
7.13%
60
Cost of revenue
7.32%
0.97×
Operating expenses
8.44%
1.08×
Property and equipment
13.92%
Cash and investments
13.68%