8.367
RevenueNT$B
7.112
7.546
8.085
8.870
9.687
10.57
11.49
12.55
13.32
14.63
9.199
8.59%
8.36%
19
27.22
Revenue growth%
4.40
3.58
0.97
1.78
0.46
0.40
1.86
3.31
5.20
4.99
17.15
3.31
2.59
13
25.02
Gross margin%
2.85
0.54
2.25
3.52
3.42
1.92
2.25
0.97
3.93
5.94
19.50
2.25
2.55
25
14.99
Operating margin%
23.15
21.51
20.08
17.20
17.72
19.34
18.53
17.73
19.17
21.50
8.51
19.17
19.25
19
26.46
Net margin%
18.59
20.22
20.87
19.07
18.55
20.34
22.93
24.69
24.51
24.61
29.04
24.51
20.61
76
23.81
P/E ratio (avg)x
21.04
20.64
22.76
22.99
26.16
28.46
28.65
26.58
27.50
27.51
34.11
27.51
26.37
59
12.69
EV/EBITx
12.22
10.79
9.544
10.29
8.813
9.039
8.254
8.562
9.063
8.364
29.90
8.562
9.051
77
2.73
FCF yield (avg)%
0.83
1.67
0.99
0.40
2.27
2.52
4.69
5.44
3.77
5.62
12.55
4.69
2.40
22
9.17
FCF margin%
4.78
4.36
3.22
0.83
0.40
0.40
0.40
0.40
0.40
3.28
12.62
0.40
0.62
48
1.249
FCF / Net incomex
1.354
1.305
1.382
1.530
1.478
1.350
1.520
1.542
1.702
1.635
0.200
1.542
1.499
38
13.74
ROIC%
7.95
6.44
7.41
9.91
12.07
13.44
10.75
10.90
11.60
9.98
3.94
10.90
10.36
75
11.01
Return on equity%
25.79
26.80
25.64
25.45
25.08
22.09
23.05
22.52
21.21
20.80
21.73
22.09
24.07
83
8.87
Return on assets%
0.40
2.36
3.05
1.42
2.96
5.21
2.97
2.17
2.54
1.01
9.66
2.54
2.45
73
30.58
EPSNT$
43.46
42.47
44.24
49.23
53.69
53.31
52.25
61.51
64.54
67.01
32.68
4.53%
5.67%
—
22.34
EPS growth%
24.86
22.53
21.20
18.39
16.33
18.10
18.26
18.19
20.56
19.62
24.55
18.26
19.00
10
22.69
Bookvalue per shNT$
32.66
35.42
41.03
39.86
38.02
42.11
44.88
47.74
48.50
46.20
17.27
3.98%
4.44%
—
29.66
FCF per shareNT$
42.38
46.07
49.54
54.30
59.83
58.59
60.19
59.46
60.55
61.53
6.79
0.56%
5.14%
—
10.98
Dividend per shNT$
32.55
30.30
33.42
35.02
32.61
34.57
37.74
43.26
44.55
49.12
12.81
8.54%
4.65%
—
4.70
Div yield (avg)%
34.30
31.43
32.99
32.98
34.87
35.38
38.19
37.45
40.31
43.29
12.21
38.19
35.13
11
15.75
Payout ratio%
14.61
15.02
16.63
17.41
17.75
17.80
20.21
20.84
21.22
18.61
24.83
20.21
17.77
68
140.1
Shares (diluted)M
104.3
104.8
95.85
92.98
98.64
88.83
77.37
69.65
64.84
70.44
138.7
(6.51%)
(4.34%)
62
20.67
Buyback yield%
18.83
21.43
18.53
18.24
20.79
17.98
19.99
19.02
20.49
21.06
6.30
19.99
19.50
44
0.121
D/E ratiox
0.984
0.884
0.868
0.951
0.942
0.923
1.019
1.059
1.157
1.133
1.347
1.059
0.968
56
12.69
Enterprise valueNT$B
11.67
12.98
12.46
13.05
15.29
14.84
15.45
17.78
20.81
21.74
6.201
7.29%
8.26%
78
5.685
LT debtNT$B
2.062
2.003
1.925
2.174
2.383
2.255
2.360
2.244
2.466
2.420
7.346
0.31%
2.16%
48
Cost of revenue
8.36%
1.00×
Operating expenses
8.42%
1.01×
Property and equipment
19.15%
Cash and investments
18.89%