7.088
RevenueNT$B
7.863
8.168
8.699
8.982
9.446
9.960
10.28
10.65
11.28
11.66
7.419
4.31%
4.58%
6
6.21
Revenue growth%
5.41
2.55
3.42
6.27
4.93
6.03
6.17
7.90
7.19
7.08
21.41
7.08
6.10
23
14.33
Gross margin%
3.34
4.99
3.65
5.96
5.29
2.56
0.40
2.61
1.17
2.27
22.39
2.27
2.97
25
12.34
Operating margin%
30.90
32.82
34.37
31.53
32.75
35.19
35.25
33.15
34.42
35.65
23.25
35.19
33.76
81
28.92
Net margin%
22.51
22.18
20.17
21.30
22.43
21.47
20.13
20.69
20.51
21.60
14.15
20.69
21.39
17
37.89
P/E ratio (avg)x
6.895
6.597
6.428
5.716
5.511
5.330
5.305
4.881
5.025
5.380
13.50
5.305
5.446
46
11.68
EV/EBITx
8.772
7.849
6.938
7.705
8.424
9.130
9.191
8.300
8.086
7.907
22.39
8.300
8.193
44
24.02
FCF yield (avg)%
8.48
8.85
8.49
11.15
13.45
15.73
13.55
10.89
12.61
14.68
12.77
13.55
11.88
69
13.82
FCF margin%
33.44
36.36
37.97
36.03
37.75
37.11
38.92
38.48
40.39
37.75
4.78
38.48
37.75
67
1.137
FCF / Net incomex
1.967
2.276
2.422
2.776
2.827
2.945
2.832
2.800
3.258
3.078
0.309
2.945
2.813
36
21.73
ROIC%
30.05
28.53
29.89
28.65
27.53
29.12
30.51
28.48
25.74
26.33
5.03
28.48
28.59
82
13.08
Return on equity%
1.96
1.13
4.11
6.23
6.15
6.24
5.05
5.93
7.36
9.35
7.01
6.24
6.04
78
11.08
Return on assets%
22.18
21.63
20.01
20.19
17.20
19.63
16.73
14.41
11.52
12.58
15.33
14.41
18.41
12
3.11
EPSNT$
5.61
6.10
6.22
6.80
7.17
8.17
7.79
8.11
9.16
9.66
3.28
6.15%
6.73%
—
4.44
EPS growth%
12.90
14.41
15.65
17.93
17.37
14.51
11.96
12.68
13.52
14.25
18.38
13.52
14.33
21
3.07
Bookvalue per shNT$
5.30
5.02
5.60
6.03
6.53
6.78
6.25
6.55
7.03
7.87
8.73
3.81%
4.91%
—
5.86
FCF per shareNT$
4.97
5.72
6.56
7.69
8.63
10.17
10.74
10.70
12.13
14.00
1.77
10.17%
10.44%
—
5.81
Dividend per shNT$
7.60
7.88
8.88
9.70
10.86
11.57
11.24
11.56
12.39
12.50
5.48
2.86%
6.04%
—
20.93
Div yield (avg)%
23.11
22.38
24.16
21.81
24.15
25.91
23.36
25.91
27.74
27.13
12.16
25.91
24.15
86
10.89
Payout ratio%
17.33
16.77
16.34
17.91
15.02
14.84
16.79
17.68
16.10
13.85
25.58
16.10
16.55
31
448.0
Shares (diluted)M
493.6
533.2
525.4
576.1
538.2
620.7
704.4
722.6
772.6
897.6
461.4
10.77%
6.24%
8
25.26
Buyback yield%
6.25
5.10
6.56
9.12
6.89
5.88
4.15
3.47
0.89
0.40
26.31
3.47
5.49
14
1.592
D/E ratiox
1.111
1.131
1.017
1.028
1.024
0.952
0.831
0.874
0.884
0.846
0.983
0.874
0.984
47
7.920
Enterprise valueNT$B
7.367
8.253
8.616
8.832
9.189
8.426
7.774
8.605
9.456
9.664
3.706
1.01%
3.33%
72
3.246
LT debtNT$B
8.461
8.999
9.004
9.753
11.15
11.13
12.48
12.29
12.83
13.41
7.334
3.75%
5.85%
37
Cost of revenue
4.21%
0.96×
Operating expenses
5.26%
1.07×
Property and equipment
18.57%