1.292
RevenueNT$B
1.433
1.490
1.521
1.598
1.633
1.691
1.764
1.789
1.816
1.910
1.401
3.18%
3.32%
68
7.79
Revenue growth%
12.43
11.57
14.36
15.89
15.74
14.14
14.79
13.73
15.52
12.95
10.72
14.14
14.25
24
9.74
Gross margin%
4.02
1.05
3.01
3.74
5.23
2.42
3.70
0.74
1.47
0.40
9.08
1.47
2.71
58
9.84
Operating margin%
3.23
2.73
3.64
1.20
2.29
1.27
4.24
6.34
6.06
8.08
24.06
6.06
3.43
10
24.90
Net margin%
20.74
19.26
19.15
21.79
22.11
22.53
24.90
22.58
20.44
21.21
5.34
22.53
21.50
89
27.58
P/E ratio (avg)x
35.32
40.97
47.82
49.88
49.27
51.68
60.00
57.61
63.40
70.92
22.11
60.00
50.78
34
7.123
EV/EBITx
35.31
41.86
45.43
49.30
51.38
57.70
64.99
77.37
79.88
91.51
6.470
77.37
54.54
47
25.79
FCF yield (avg)%
3.45
2.75
0.40
0.40
1.58
2.30
0.40
0.40
0.40
1.90
20.54
0.40
0.99
53
6.42
FCF margin%
24.99
23.40
21.58
20.15
22.93
21.65
18.88
18.89
20.76
20.62
17.56
20.62
21.17
81
1.367
FCF / Net incomex
1.619
1.723
1.592
1.681
1.441
1.438
1.501
1.294
1.150
1.149
0.489
1.294
1.471
93
5.27
ROIC%
20.79
23.39
24.10
23.00
25.31
24.90
22.28
19.73
17.19
16.92
16.91
19.73
22.64
37
13.43
Return on equity%
16.98
16.28
19.20
19.53
20.01
19.60
16.97
16.77
15.61
16.07
3.72
16.77
16.97
43
19.05
Return on assets%
24.87
23.21
24.42
22.61
24.01
24.84
24.50
24.01
25.12
26.85
11.68
24.84
24.46
33
9.17
EPSNT$
12.82
13.74
15.66
16.75
17.92
20.84
24.23
29.23
32.77
34.02
10.24
13.68%
12.31%
—
16.98
EPS growth%
31.19
30.64
30.90
28.23
30.02
30.82
29.72
27.17
25.27
24.15
3.79
27.17
29.87
7
5.77
Bookvalue per shNT$
12.37
12.44
11.48
11.72
10.38
10.97
10.71
11.87
10.45
10.26
14.47
(0.23%)
(1.54%)
—
7.81
FCF per shareNT$
7.07
7.13
7.65
7.73
7.45
8.14
7.42
7.18
8.03
7.55
14.43
0.27%
0.16%
—
15.37
Dividend per shNT$
15.64
18.08
19.49
21.73
23.86
23.10
25.05
27.27
29.85
28.46
5.62
3.59%
6.66%
—
4.50
Div yield (avg)%
4.27
4.16
2.70
4.31
6.19
7.24
7.61
8.36
7.25
7.64
25.40
7.61
6.72
29
6.00
Payout ratio%
20.64
23.21
20.63
20.83
17.93
18.42
20.37
21.27
20.19
23.11
9.79
20.37
20.64
20
41.59
Shares (diluted)M
44.93
47.29
51.05
51.42
47.73
50.97
50.24
54.43
55.19
58.29
41.62
4.08%
2.80%
30
26.07
Buyback yield%
10.98
11.89
9.08
8.27
10.18
8.76
9.92
6.99
9.11
9.93
18.17
9.11
9.51
76
0.615
D/E ratiox
0.255
0.283
0.248
0.243
0.242
0.255
0.266
0.249
0.254
0.252
1.544
0.254
0.253
49
0.623
Enterprise valueNT$B
1.267
1.294
1.247
1.205
1.331
1.511
1.458
1.555
1.519
1.494
0.739
2.34%
3.07%
81
1,539
LT debtNT$M
380.8
417.1
396.4
465.6
470.2
534.5
539.0
537.4
544.4
640.1
87.92
6.36%
6.83%
22
Cost of revenue
3.35%
1.00×
Operating expenses
3.21%
0.99×