0.517
RevenueNT$B
1.292
1.307
1.304
1.280
1.306
1.304
1.333
1.307
1.312
1.316
0.575
0.16%
0.10%
71
15.60
Revenue growth%
13.83
12.71
11.68
9.70
8.58
5.70
8.55
10.41
11.34
14.32
27.68
10.41
10.88
79
5.67
Gross margin%
15.05
12.64
13.63
14.67
12.75
13.22
15.96
13.34
15.28
17.03
11.67
15.28
14.15
34
20.21
Operating margin%
26.98
29.33
28.13
25.36
25.88
24.84
26.39
28.74
31.61
28.61
11.43
28.61
27.55
64
8.28
Net margin%
10.31
9.51
10.19
11.69
9.08
6.74
4.92
3.57
1.41
2.90
13.39
3.57
7.91
36
35.76
P/E ratio (avg)x
18.74
20.97
19.99
18.20
16.23
16.18
17.38
18.09
19.47
17.49
19.97
17.49
18.14
10
24.89
EV/EBITx
37.72
42.60
39.70
39.79
42.55
47.95
44.38
41.89
41.29
38.24
30.14
41.89
41.59
64
28.46
FCF yield (avg)%
16.28
18.77
20.30
19.51
21.27
22.80
24.63
26.11
26.37
27.49
27.29
26.11
22.03
18
23.63
FCF margin%
15.56
16.07
16.87
14.54
14.83
13.41
16.24
13.51
15.13
16.91
19.27
15.13
15.35
84
0.386
FCF / Net incomex
0.443
0.427
0.413
0.395
0.391
0.379
0.388
0.380
0.384
0.422
1.413
0.384
0.393
42
13.14
ROIC%
11.60
10.43
8.93
8.07
6.97
9.04
10.26
11.56
14.53
16.44
26.39
11.56
10.34
30
19.32
Return on equity%
7.37
9.71
8.29
6.98
5.50
8.19
9.46
7.94
9.11
10.14
27.38
9.11
8.24
85
2.71
Return on assets%
6.49
4.82
5.19
5.31
6.24
4.50
7.41
6.73
4.53
6.34
17.19
6.34
5.78
71
3.52
EPSNT$
5.33
5.07
4.97
4.91
5.20
4.55
4.72
4.86
4.72
4.14
3.69
(4.46%)
(2.82%)
—
20.72
EPS growth%
1.67
2.69
2.86
5.33
3.74
4.81
6.63
6.41
5.20
2.48
11.63
5.20
4.28
34
2.34
Bookvalue per shNT$
6.24
7.27
8.06
7.78
8.72
9.74
10.13
11.44
13.43
14.57
8.82
10.82%
9.75%
—
6.10
FCF per shareNT$
5.97
6.41
6.95
6.95
7.66
7.07
7.50
7.15
7.00
7.46
10.90
(0.51%)
3.47%
—
6.85
Dividend per shNT$
3.16
3.58
3.94
3.96
4.26
4.33
4.98
5.11
4.92
5.16
7.38
3.90%
5.44%
—
12.91
Div yield (avg)%
16.87
14.58
17.21
17.15
19.32
21.18
23.39
23.50
20.92
20.21
18.47
21.18
19.76
66
22.84
Payout ratio%
26.85
29.58
26.84
26.02
26.41
24.36
22.29
19.59
20.74
17.80
13.10
20.74
25.19
18
45.47
Shares (diluted)M
46.48
41.79
37.81
33.67
34.76
36.76
36.54
33.95
33.25
28.95
43.35
(3.59%)
(4.89%)
74
3.65
Buyback yield%
11.82
10.08
10.51
9.11
9.21
9.42
7.12
6.53
7.97
6.19
2.00
7.12
9.16
94
0.352
D/E ratiox
2.927
2.873
3.244
3.914
4.726
4.884
5.433
6.308
7.265
8.830
0.647
6.308
4.805
22
1.206
Enterprise valueNT$B
2.121
2.081
2.043
2.005
2.198
2.370
2.501
2.457
2.893
2.769
0.836
4.73%
4.14%
82
678.5
LT debtNT$M
150.2
150.9
149.0
152.9
167.8
166.5
188.4
191.3
177.6
184.8
131.0
1.95%
3.03%
31
Cost of revenue
0.01%
0.99×
Operating expenses
0.12%
1.00×
Property and equipment
18.76%