7.046
RevenueNT$B
4.213
4.396
4.672
4.980
5.347
5.669
5.917
6.328
6.621
6.926
7.294
5.31%
5.61%
39
16.85
Revenue growth%
19.92
22.10
23.49
24.30
21.72
24.48
24.90
24.20
25.08
22.89
9.42
24.48
23.85
88
5.26
Gross margin%
24.54
23.89
22.23
23.88
24.19
23.24
20.45
18.35
18.08
17.51
14.45
18.35
22.73
77
15.63
Operating margin%
25.78
28.75
29.42
28.63
29.07
27.71
26.55
27.53
27.40
26.38
3.21
27.40
27.62
44
9.46
Net margin%
6.02
8.93
8.58
10.27
12.19
9.24
11.96
14.23
17.19
18.90
17.98
14.23
11.12
93
35.71
P/E ratio (avg)x
40.25
41.94
47.52
48.32
50.28
48.74
49.55
52.32
54.89
62.87
31.89
52.32
49.15
64
16.39
EV/EBITx
23.71
21.91
21.85
21.46
23.08
26.02
29.64
34.18
36.18
33.31
15.59
33.31
24.86
43
21.06
FCF yield (avg)%
34.21
36.42
37.30
35.37
33.55
33.28
35.79
34.79
36.83
35.01
4.71
35.01
35.19
72
20.22
FCF margin%
16.75
18.97
16.77
14.94
17.75
20.42
18.70
19.35
20.32
19.42
8.59
19.42
18.83
71
0.120
FCF / Net incomex
2.308
2.325
2.663
2.945
3.160
3.663
3.481
4.008
4.540
4.468
0.644
4.008
3.321
91
5.29
ROIC%
2.26
0.40
0.40
3.21
1.42
0.40
0.40
0.40
0.40
2.34
2.24
0.40
0.40
84
19.33
Return on equity%
4.32
4.64
2.59
3.14
3.64
3.79
2.23
3.32
5.75
5.98
21.79
3.79
3.72
19
10.14
Return on assets%
26.18
27.71
25.84
24.07
26.04
24.18
26.19
24.43
24.35
23.35
12.10
24.35
25.14
82
2.58
EPSNT$
8.64
8.16
9.09
9.87
10.34
10.40
11.55
10.24
10.71
10.38
2.72
0.08%
2.72%
—
27.30
EPS growth%
33.54
33.21
31.93
31.83
32.69
32.14
33.52
35.47
35.19
32.91
6.15
33.52
33.06
62
2.45
Bookvalue per shNT$
8.21
7.67
8.62
9.03
8.97
9.14
9.57
9.76
9.11
9.41
1.47
0.96%
1.08%
—
8.57
FCF per shareNT$
4.65
5.05
5.75
6.35
6.29
7.11
7.32
7.37
8.86
10.43
7.63
10.63%
9.54%
—
1.39
Dividend per shNT$
7.34
7.99
7.60
7.91
8.30
9.30
8.61
9.08
9.82
11.09
3.44
5.96%
5.21%
—
22.51
Div yield (avg)%
1.66
1.34
0.40
1.63
0.40
0.40
1.83
1.54
1.26
3.85
14.65
1.54
1.44
50
6.49
Payout ratio%
1.95
0.40
2.81
2.49
2.37
0.40
2.49
1.87
1.22
0.57
7.05
1.22
1.91
22
0.758
Shares (diluted)B
1.135
1.306
1.256
1.411
1.500
1.537
1.631
1.790
1.911
1.907
0.743
4.92%
6.02%
37
29.25
Buyback yield%
12.16
15.07
17.74
16.18
17.91
17.37
16.45
14.54
16.12
16.63
2.03
16.45
16.31
48
1.652
D/E ratiox
1.299
1.236
1.148
1.131
1.170
1.070
1.005
1.059
1.128
1.106
1.021
1.070
1.130
58
3.772
Enterprise valueNT$B
5.895
6.355
6.887
6.888
6.553
6.710
7.733
7.922
8.476
9.740
4.636
8.25%
6.25%
91
5.244
LT debtNT$B
4.985
5.073
5.371
6.033
6.251
7.046
6.371
5.802
5.757
6.356
5.438
0.33%
2.20%
24
Cost of revenue
5.99%
1.04×
Operating expenses
4.73%
0.92×
Property and equipment
14.19%