9.192
RevenueNT$B
5.668
6.023
6.259
6.573
6.883
7.464
7.981
8.676
9.145
9.688
10.19
7.08%
6.25%
35
26.67
Revenue growth%
11.73
10.88
10.30
8.42
6.94
7.94
8.13
7.69
10.57
8.06
23.42
8.06
8.28
63
3.14
Gross margin%
4.33
3.17
2.42
4.87
5.06
3.26
5.43
4.35
4.05
1.79
23.57
4.05
4.19
83
21.96
Operating margin%
13.42
12.15
13.42
11.34
9.16
8.01
10.11
12.35
13.48
10.84
27.41
10.84
11.74
85
5.07
Net margin%
1.82
2.70
5.45
4.79
6.34
7.99
8.03
6.27
3.87
5.59
7.86
6.27
5.52
21
13.17
P/E ratio (avg)x
53.67
52.55
61.31
61.53
59.81
64.69
68.90
71.88
69.35
69.83
8.883
69.35
63.11
25
27.32
EV/EBITx
38.55
40.61
44.07
50.33
49.49
59.07
67.64
79.63
85.68
85.67
18.90
79.63
54.70
53
21.52
FCF yield (avg)%
8.54
8.01
9.11
9.00
10.71
7.71
7.76
7.04
4.67
6.12
11.43
7.04
7.89
60
4.61
FCF margin%
7.45
6.46
3.57
4.85
3.88
1.49
4.47
5.33
6.01
4.63
27.87
4.63
4.74
74
0.645
FCF / Net incomex
0.589
0.677
0.686
0.756
0.741
0.875
0.960
0.959
1.090
1.174
1.315
0.960
0.815
87
27.44
ROIC%
11.13
9.78
7.15
10.05
7.85
7.06
6.38
4.03
1.77
1.68
8.85
4.03
7.10
82
18.96
Return on equity%
32.96
35.49
33.74
31.56
28.65
25.79
27.92
27.46
26.60
29.37
13.21
27.46
29.01
65
29.47
Return on assets%
20.38
18.23
18.20
20.40
21.54
19.93
19.19
16.37
14.70
12.44
25.96
16.37
18.71
36
2.67
EPSNT$
4.37
4.24
4.47
4.63
4.89
4.68
4.30
4.30
3.94
3.72
2.91
(5.35%)
(2.45%)
—
13.47
EPS growth%
5.56
6.80
6.09
6.96
5.33
6.34
8.65
7.87
8.80
10.16
11.47
8.65
6.88
25
2.57
Bookvalue per shNT$
1.88
1.99
1.84
1.68
1.78
2.00
1.99
2.03
1.86
2.02
2.27
2.49%
1.05%
—
1.92
FCF per shareNT$
9.36
8.58
8.34
7.81
7.93
7.87
7.56
7.52
7.60
6.94
3.48
(2.63%)
(3.29%)
—
9.09
Dividend per shNT$
5.37
5.31
5.99
6.55
7.42
8.51
8.49
8.54
8.13
8.04
4.41
1.62%
4.76%
—
26.69
Div yield (avg)%
35.95
34.87
32.18
33.17
35.14
32.81
33.89
31.25
32.62
35.06
27.50
32.81
33.53
93
6.93
Payout ratio%
9.83
11.80
13.87
15.25
14.45
16.92
15.72
16.53
16.64
18.53
16.97
16.64
15.49
20
0.335
Shares (diluted)B
0.493
0.575
0.632
0.697
0.661
0.773
0.896
1.014
1.065
1.021
0.325
9.09%
9.09%
74
5.40
Buyback yield%
8.90
6.06
5.65
8.25
7.75
5.39
7.13
8.21
8.67
11.51
7.02
8.21
7.98
79
1.190
D/E ratiox
1.849
1.984
1.879
1.971
2.177
1.986
2.222
2.497
2.834
3.159
1.752
2.497
2.082
34
4.769
Enterprise valueNT$B
15.58
16.24
17.16
20.84
22.69
26.14
25.64
30.43
33.77
37.46
4.210
10.55%
10.64%
21
9.200
LT debtNT$B
13.64
14.28
13.65
13.77
14.44
15.18
16.36
17.59
20.21
19.39
9.766
6.07%
4.54%
95
Cost of revenue
6.56%
1.03×
Operating expenses
5.72%
0.95×
Property and equipment
16.92%
Goodwill & intangibles
15.02%