4.056
RevenueNT$B
5.904
6.103
6.197
6.365
6.579
6.692
6.820
6.940
7.266
7.404
4.238
2.39%
2.68%
68
15.33
Revenue growth%
7.75
5.90
4.06
2.32
0.40
2.47
5.10
6.20
3.65
5.69
16.47
5.10
4.58
67
29.82
Gross margin%
29.18
27.45
25.11
23.50
26.08
23.98
26.98
26.47
24.29
25.53
13.61
25.53
25.80
7
7.00
Operating margin%
5.48
7.73
7.29
9.66
7.32
7.85
8.81
11.43
10.93
8.29
16.34
8.81
8.07
36
21.86
Net margin%
33.83
36.33
33.62
32.96
32.18
33.40
35.85
35.69
34.25
33.41
16.51
34.25
33.72
87
35.18
P/E ratio (avg)x
48.27
57.03
55.50
58.49
68.65
76.90
86.90
101.3
115.5
129.1
12.30
101.3
72.78
23
7.087
EV/EBITx
28.61
32.90
33.92
39.35
38.49
40.11
40.70
39.21
43.55
46.17
24.79
40.70
39.28
69
18.23
FCF yield (avg)%
10.09
7.64
4.65
7.51
6.19
6.90
8.32
10.72
10.23
8.58
20.03
8.58
7.98
60
19.60
FCF margin%
2.67
4.20
4.44
6.53
5.31
8.11
8.35
9.12
7.15
9.02
2.33
8.35
6.84
88
0.944
FCF / Net incomex
0.687
0.740
0.808
0.849
0.782
0.785
0.858
0.846
0.778
0.749
1.783
0.785
0.784
32
17.77
ROIC%
13.47
15.56
18.12
18.22
17.17
16.75
14.14
11.36
9.39
8.44
28.81
11.36
14.85
47
21.83
Return on equity%
18.71
17.49
17.28
19.07
19.85
17.06
14.80
14.74
13.27
14.53
18.88
14.74
17.17
73
5.33
Return on assets%
14.26
12.76
13.77
12.49
13.57
11.29
14.15
13.72
12.51
14.49
2.28
13.72
13.64
68
9.27
EPSNT$
6.83
5.89
6.13
5.69
5.44
5.75
4.86
4.35
4.25
4.01
9.93
(5.90%)
(5.76%)
—
8.92
EPS growth%
12.27
10.87
13.62
10.88
12.38
15.27
16.53
14.67
16.66
14.25
5.10
15.27
13.93
82
5.20
Bookvalue per shNT$
2.79
3.08
2.88
3.16
2.88
2.74
2.48
2.76
2.76
2.56
8.45
(2.29%)
(2.05%)
—
1.85
FCF per shareNT$
7.03
7.36
6.27
5.54
5.37
4.97
4.91
4.55
4.22
4.19
8.11
(4.85%)
(4.95%)
—
7.40
Dividend per shNT$
4.58
4.63
4.13
4.07
3.84
3.36
3.22
2.83
2.84
2.74
1.56
(6.47%)
(4.12%)
—
20.96
Div yield (avg)%
21.14
22.59
21.09
21.24
21.06
19.69
19.51
19.25
16.72
16.34
23.11
19.25
20.37
94
16.79
Payout ratio%
0.40
0.40
0.40
0.40
2.77
3.27
3.29
3.22
3.09
5.46
14.31
3.27
2.93
9
298.0
Shares (diluted)M
289.8
283.5
266.1
284.5
266.8
269.4
294.8
269.1
279.6
296.2
304.1
2.11%
0.58%
11
8.82
Buyback yield%
6.32
7.57
6.36
4.95
3.45
2.69
5.10
6.17
4.39
4.33
8.10
4.39
5.02
66
0.326
D/E ratiox
2.281
2.664
2.636
2.914
2.918
2.974
2.869
3.320
3.637
3.941
1.024
3.320
2.916
42
1.052
Enterprise valueNT$B
6.029
6.304
7.016
7.686
7.647
7.109
7.097
6.870
6.656
6.079
1.412
(4.49%)
(0.35%)
23
1.763
LT debtNT$B
2.823
2.642
2.250
1.951
1.926
2.021
2.085
2.024
1.950
2.114
4.576
1.88%
(2.69%)
25
Cost of revenue
2.68%
1.00×
Operating expenses
2.83%
1.01×
Property and equipment
14.50%