27.90
RevenueNT$B
41.95
43.16
44.57
44.49
44.97
45.01
45.08
44.92
46.73
46.93
29.43
0.86%
1.27%
20
3.59
Revenue growth%
14.89
15.43
17.78
17.76
18.62
18.61
19.65
17.57
15.52
13.29
13.31
17.57
17.66
62
28.25
Gross margin%
13.46
15.49
13.98
12.50
10.84
11.12
11.09
11.28
9.25
7.93
20.68
11.09
11.20
33
8.11
Operating margin%
28.20
26.49
24.49
24.05
22.31
20.86
19.88
18.09
19.34
20.88
23.62
19.88
21.59
74
16.37
Net margin%
8.62
7.80
5.42
7.70
7.84
5.92
6.40
7.21
8.19
7.22
10.75
7.21
7.46
78
12.59
P/E ratio (avg)x
46.90
48.54
52.39
54.13
60.77
55.90
61.27
65.20
71.53
68.45
16.75
65.20
58.34
73
21.69
EV/EBITx
7.286
7.346
7.366
7.787
7.387
7.288
7.994
8.957
9.204
10.21
19.57
8.957
7.587
95
4.08
FCF yield (avg)%
1.42
0.40
2.81
3.78
2.02
0.40
0.85
0.40
2.41
3.30
13.43
0.85
1.72
69
27.84
FCF margin%
7.91
10.60
9.66
8.40
6.26
3.73
2.82
5.43
8.13
5.56
8.87
5.43
7.09
8
1.305
FCF / Net incomex
0.223
0.222
0.215
0.204
0.232
0.232
0.256
0.246
0.244
0.272
0.635
0.246
0.232
31
7.41
ROIC%
34.65
36.19
36.68
35.73
37.24
37.79
35.64
38.20
39.12
41.72
13.74
38.20
36.96
26
21.43
Return on equity%
26.48
24.22
23.92
23.31
23.69
25.09
26.07
26.10
25.77
26.67
13.46
26.07
25.43
28
14.50
Return on assets%
31.34
33.44
36.07
36.72
33.99
33.30
33.51
34.38
35.17
32.89
26.70
33.51
33.75
53
269.39
EPSNT$
187.91
182.12
195.67
170.71
166.83
167.90
150.65
158.59
154.96
147.38
286.97
(2.45%)
(3.33%)
—
22.84
EPS growth%
16.00
17.03
16.80
17.94
15.86
18.50
17.58
19.63
16.63
17.74
29.34
17.74
17.30
52
273.24
Bookvalue per shNT$
340.84
375.87
344.95
362.86
338.66
293.14
311.54
295.78
307.50
303.07
326.68
(2.20%)
(0.26%)
—
210.25
FCF per shareNT$
208.29
229.61
221.26
231.47
233.52
251.44
251.48
219.99
221.89
238.63
347.20
0.43%
0.11%
—
125.57
Dividend per shNT$
323.93
368.12
340.65
345.93
398.94
397.49
403.24
420.83
420.36
486.69
334.60
4.06%
4.65%
—
15.85
Div yield (avg)%
21.55
19.27
21.32
22.56
20.07
19.99
21.09
23.70
24.88
22.22
10.12
22.22
21.44
90
5.89
Payout ratio%
25.55
27.09
25.19
24.40
22.42
24.68
24.83
24.79
27.05
24.70
27.52
24.79
24.81
52
35.93
Shares (diluted)M
37.94
38.09
40.86
40.48
40.67
37.04
36.50
36.88
37.58
33.65
35.52
(3.72%)
(0.74%)
77
14.62
Buyback yield%
13.03
11.25
8.64
10.17
8.49
11.09
11.78
13.52
11.87
9.15
17.99
11.78
11.17
13
0.199
D/E ratiox
0.556
0.602
0.654
0.751
0.756
0.823
0.880
0.880
0.904
0.878
0.480
0.880
0.790
66
14.50
Enterprise valueNT$B
5.295
4.867
5.172
5.066
5.600
5.921
5.705
5.065
4.901
4.421
14.46
(4.62%)
(0.99%)
42
30.10
LT debtNT$B
12.11
11.30
11.36
10.54
10.88
10.28
10.27
9.598
9.545
9.861
11.18
(1.95%)
(1.35%)
6
Cost of revenue
1.11%
0.98×
Operating expenses
1.38%
1.01×
Property and equipment
16.51%
Goodwill & intangibles
15.94%