1.478
RevenueNT$B
1.678
1.745
1.814
1.844
1.856
1.849
1.846
1.912
1.938
1.994
1.629
1.44%
2.02%
62
6.46
Revenue growth%
22.29
23.89
22.26
23.64
26.59
24.65
22.82
23.21
20.77
18.16
3.67
22.82
23.02
84
26.90
Gross margin%
4.45
3.58
1.87
2.35
4.57
2.89
5.66
8.33
9.33
7.09
12.68
7.09
4.51
43
23.60
Operating margin%
12.36
10.78
11.15
10.98
11.22
9.14
11.49
8.93
10.25
10.49
10.37
10.25
10.88
81
15.11
Net margin%
15.75
15.13
16.29
17.22
15.90
13.94
11.03
8.25
7.39
8.72
9.31
8.72
14.54
68
34.02
P/E ratio (avg)x
16.06
16.87
16.25
15.80
16.25
17.14
16.73
16.41
16.02
16.15
30.40
16.41
16.25
30
37.68
EV/EBITx
40.61
41.25
38.63
42.72
46.53
50.94
52.41
49.75
51.75
47.92
32.17
50.94
47.22
84
23.77
FCF yield (avg)%
14.88
14.43
17.18
15.77
15.76
14.97
16.37
14.80
15.67
15.05
21.03
15.05
15.36
59
25.54
FCF margin%
22.79
22.66
23.88
25.88
26.22
25.84
28.44
31.19
33.64
31.74
25.15
31.19
26.05
42
0.299
FCF / Net incomex
0.374
0.396
0.365
0.318
0.323
0.306
0.300
0.333
0.316
0.307
0.764
0.307
0.320
79
18.82
ROIC%
26.01
26.21
24.80
24.51
26.28
24.53
26.49
29.07
29.46
31.04
21.48
29.07
26.24
59
8.13
Return on equity%
12.75
11.72
9.13
10.68
12.34
15.21
13.77
15.75
15.42
13.19
13.37
15.21
12.97
71
12.30
Return on assets%
20.74
22.89
21.06
19.30
19.96
21.96
22.03
23.60
26.23
29.09
11.36
23.60
22.00
78
9.35
EPSNT$
12.96
14.21
14.37
13.28
12.30
13.44
11.83
10.46
9.40
9.79
9.98
(4.47%)
(3.63%)
—
26.22
EPS growth%
32.13
32.53
34.54
34.00
32.48
33.81
36.70
35.10
35.16
37.96
12.61
35.16
34.27
7
10.32
Bookvalue per shNT$
5.45
5.74
5.55
5.23
5.72
6.53
6.12
6.82
7.45
8.59
16.11
8.48%
4.46%
—
16.66
FCF per shareNT$
12.28
11.66
11.73
11.71
11.90
11.49
11.96
12.46
12.78
12.52
16.43
1.02%
0.58%
—
15.92
Dividend per shNT$
8.07
7.81
7.48
7.75
8.19
7.37
7.57
7.93
7.61
7.71
8.81
(1.20%)
(1.32%)
—
24.98
Div yield (avg)%
16.37
17.42
19.50
22.24
23.45
24.42
23.37
21.97
20.34
18.93
11.29
21.97
21.15
60
13.06
Payout ratio%
31.62
34.51
34.74
36.70
37.69
36.38
36.41
34.28
36.10
34.44
10.72
36.10
35.42
59
80.68
Shares (diluted)M
56.76
51.39
48.02
44.79
40.44
43.27
39.42
43.38
39.16
38.09
81.58
(1.19%)
(4.36%)
63
16.39
Buyback yield%
17.46
17.62
17.61
15.05
12.13
9.90
11.25
10.85
9.01
6.67
13.46
9.90
11.69
40
1.163
D/E ratiox
0.773
0.843
0.853
0.869
0.849
0.831
0.929
0.843
0.869
0.806
0.509
0.843
0.846
12
0.246
Enterprise valueNT$B
2.106
2.247
2.146
2.302
2.188
2.006
2.296
2.627
2.462
2.495
2.165
2.67%
1.86%
63
0.397
LT debtNT$B
0.677
0.631
0.625
0.592
0.638
0.734
0.816
0.870
0.943
1.061
0.335
10.70%
5.66%
74
Cost of revenue
2.02%
1.00×
Operating expenses
1.85%
0.98×
Property and equipment
15.93%