26.35
RevenueNT$B
35.21
35.90
37.00
37.65
39.11
40.26
41.68
42.66
42.37
43.52
28.01
2.16%
2.25%
65
19.35
Revenue growth%
10.17
10.47
8.60
7.10
8.91
7.15
9.91
11.57
8.95
10.99
8.96
9.91
9.43
22
13.71
Gross margin%
6.14
8.14
6.13
4.52
6.82
5.60
3.12
5.89
2.91
4.06
15.43
4.06
5.74
31
15.98
Operating margin%
1.85
1.98
0.51
3.39
0.57
0.40
0.40
0.40
0.40
0.40
11.92
0.40
0.46
8
6.21
Net margin%
18.18
20.03
19.32
18.45
16.51
15.66
13.86
15.06
13.84
15.03
25.67
15.03
16.08
42
9.669
P/E ratio (avg)x
36.52
36.27
38.85
42.43
50.32
56.00
65.45
67.12
74.67
74.01
27.27
67.12
53.16
30
34.55
EV/EBITx
47.77
46.41
46.66
49.09
47.63
52.50
60.63
66.78
71.12
73.61
12.26
66.78
50.79
15
10.54
FCF yield (avg)%
23.33
24.55
24.07
27.03
27.73
25.67
27.61
27.64
29.47
27.62
29.86
27.62
27.32
52
3.53
FCF margin%
7.33
5.69
5.21
5.51
6.03
5.50
6.42
8.91
6.14
5.21
9.16
6.14
5.86
62
1.128
FCF / Net incomex
0.794
0.721
0.681
0.744
0.730
0.733
0.800
0.782
0.720
0.806
1.680
0.782
0.738
51
16.92
ROIC%
18.24
19.40
22.17
21.32
23.28
24.14
24.64
24.33
21.55
19.75
5.51
24.14
21.86
71
21.52
Return on equity%
29.45
29.40
31.44
34.27
36.37
34.07
34.50
35.21
36.68
33.80
4.81
34.50
34.17
35
25.92
Return on assets%
1.51
0.40
0.40
0.40
1.33
0.40
1.46
1.73
3.63
1.99
22.39
1.73
1.39
94
18.37
EPSNT$
55.39
54.79
56.55
62.26
73.17
81.97
89.44
85.57
88.53
99.72
18.85
6.39%
5.56%
—
22.09
EPS growth%
20.08
18.76
21.65
19.36
19.14
20.26
17.76
16.65
16.79
16.78
9.40
16.79
18.95
77
13.15
Bookvalue per shNT$
17.07
15.24
14.82
16.02
15.02
15.26
15.24
17.00
15.02
14.18
50.83
(1.14%)
(2.49%)
—
8.92
FCF per shareNT$
40.52
43.15
39.99
34.45
34.06
36.67
36.14
33.69
36.08
37.93
42.39
2.18%
0.15%
—
46.14
Dividend per shNT$
43.37
42.25
46.61
50.69
49.05
53.06
49.67
49.67
49.89
47.62
20.96
(0.59%)
2.06%
—
18.28
Div yield (avg)%
14.83
14.28
16.99
15.31
12.66
12.95
11.31
10.80
10.59
11.21
16.15
11.21
12.81
87
22.45
Payout ratio%
14.14
12.88
14.19
14.98
13.01
12.41
10.72
11.45
11.64
13.18
29.81
11.64
12.95
41
309.1
Shares (diluted)M
344.7
339.2
343.5
330.8
310.1
281.1
263.1
291.4
289.3
278.8
314.1
(2.10%)
(2.30%)
45
17.83
Buyback yield%
11.85
9.34
10.09
8.64
6.71
5.20
5.02
5.88
6.55
5.21
20.75
5.21
6.63
59
1.365
D/E ratiox
1.407
1.449
1.426
1.487
1.457
1.684
1.737
1.662
1.802
2.074
0.111
1.737
1.575
72
14.77
Enterprise valueNT$B
22.61
25.77
27.81
29.35
33.70
35.12
41.40
42.57
49.88
50.17
12.08
8.28%
9.46%
91
23.94
LT debtNT$B
22.54
25.08
26.72
30.23
33.21
32.97
38.16
42.84
42.20
42.62
26.61
5.12%
7.47%
23
Cost of revenue
2.27%
1.00×
Operating expenses
1.77%
0.95×
Property and equipment
19.81%
Cash and investments
14.39%