10.33
RevenueNT$B
9.423
9.765
9.944
9.832
9.789
10.10
10.20
10.29
10.60
10.88
10.66
2.14%
1.73%
30
22.07
Revenue growth%
15.54
12.92
15.77
12.79
11.72
14.11
11.95
11.28
9.31
10.93
12.95
11.28
12.37
9
23.75
Gross margin%
20.78
22.90
25.75
27.79
30.11
32.44
34.60
33.85
36.44
35.03
4.68
34.60
31.27
59
26.95
Operating margin%
21.13
22.75
23.85
21.19
20.89
20.07
21.35
23.27
20.61
22.98
24.14
21.35
21.27
73
13.48
Net margin%
23.75
26.43
27.77
26.16
26.00
27.04
29.46
28.61
25.88
26.82
21.78
27.04
26.62
29
7.360
P/E ratio (avg)x
27.57
27.34
26.80
27.34
24.33
23.12
23.33
21.86
22.64
20.58
28.32
22.64
23.83
9
6.459
EV/EBITx
22.13
22.96
22.21
21.66
19.07
17.96
16.57
17.95
19.05
17.22
11.57
17.95
19.06
14
5.45
FCF yield (avg)%
3.26
4.05
2.62
0.74
0.40
2.03
0.40
0.40
0.40
3.22
20.90
0.40
1.39
17
4.33
FCF margin%
12.34
11.29
13.62
12.19
9.45
10.47
8.32
6.34
5.94
6.27
3.76
6.34
9.96
77
0.171
FCF / Net incomex
0.512
0.571
0.675
0.787
0.780
0.822
0.792
0.876
0.883
1.015
1.431
0.876
0.789
9
26.54
ROIC%
6.01
7.36
6.88
9.29
12.06
11.41
9.66
7.84
9.37
7.65
24.55
9.37
8.56
64
7.11
Return on equity%
12.09
9.81
8.55
7.77
5.16
4.21
3.20
2.46
0.40
2.28
8.17
2.46
4.68
27
11.02
Return on assets%
15.60
12.66
12.32
14.20
11.58
8.71
7.45
5.94
3.23
2.61
6.36
5.94
10.14
9
12.70
EPSNT$
6.83
7.29
7.09
7.70
8.05
8.11
8.57
8.36
7.63
8.09
13.41
0.11%
2.09%
—
28.27
EPS growth%
9.69
10.54
10.56
11.33
8.92
10.78
8.09
9.41
6.71
3.87
9.18
8.09
9.55
55
9.55
Bookvalue per shNT$
10.40
9.64
9.68
9.11
9.31
8.77
9.81
10.42
9.89
9.82
10.54
1.06%
(1.00%)
—
3.06
FCF per shareNT$
12.62
13.54
14.48
14.01
15.15
16.53
18.12
16.93
17.22
18.66
8.68
4.26%
4.04%
—
4.75
Dividend per shNT$
8.08
8.20
8.22
8.95
10.05
10.08
11.23
12.08
14.09
16.23
2.37
10.05%
7.42%
—
16.08
Div yield (avg)%
25.72
26.46
24.60
22.47
22.56
21.60
18.69
18.55
21.24
20.29
7.64
20.29
22.03
27
24.63
Payout ratio%
4.88
6.23
4.97
5.21
4.93
3.30
5.01
3.97
6.34
7.60
15.03
5.01
4.99
35
0.483
Shares (diluted)B
0.763
0.747
0.768
0.810
0.815
0.874
0.994
1.154
1.109
1.147
0.474
7.06%
5.10%
69
12.32
Buyback yield%
9.59
7.03
5.47
5.79
6.61
8.47
8.13
6.44
3.65
2.66
14.32
6.44
6.53
34
1.138
D/E ratiox
1.642
1.607
1.636
1.580
1.499
1.574
1.595
1.554
1.631
1.787
0.994
1.595
1.601
83
4.864
Enterprise valueNT$B
3.072
3.195
3.152
3.308
3.262
3.351
2.959
2.981
3.073
2.952
7.343
(1.98%)
(0.33%)
95
11.19
LT debtNT$B
3.565
3.904
3.668
4.070
4.363
4.458
4.528
4.333
4.179
4.501
3.066
0.63%
1.27%
77
Cost of revenue
1.90%
1.02×
Operating expenses
1.32%
0.96×
Cash and investments
22.31%
Property and equipment
20.00%