3.947
RevenueNT$B
86.40
86.20
87.82
88.96
91.28
90.77
93.58
95.88
98.76
98.88
4.110
1.61%
1.69%
19
23.86
Revenue growth%
6.71
6.89
5.02
2.14
3.56
4.19
5.10
7.09
5.98
3.53
24.48
5.10
5.06
30
21.76
Gross margin%
23.26
21.10
24.09
22.85
22.91
23.07
22.75
21.62
21.94
21.52
5.04
21.94
22.80
90
19.82
Operating margin%
10.43
12.02
9.90
10.92
8.63
11.42
11.36
9.67
8.17
9.42
13.36
9.67
10.16
15
17.15
Net margin%
2.46
5.28
2.66
2.47
1.37
1.07
2.15
4.88
4.28
4.08
19.59
4.08
2.57
14
13.14
P/E ratio (avg)x
16.00
17.80
19.93
22.13
23.40
26.39
28.34
27.34
24.45
22.64
33.88
26.39
23.02
68
15.99
EV/EBITx
21.83
23.66
25.72
29.15
30.14
29.70
28.19
29.21
30.53
35.84
36.46
29.70
29.18
78
22.74
FCF yield (avg)%
29.71
31.34
33.08
30.81
31.83
29.21
30.96
31.87
31.99
32.67
2.73
31.87
31.59
44
19.19
FCF margin%
17.44
15.46
13.48
12.05
10.58
12.15
9.24
10.79
7.90
10.11
27.59
10.11
11.42
79
1.478
FCF / Net incomex
1.291
1.504
1.672
1.877
1.851
1.792
1.909
1.872
1.949
2.209
0.439
1.909
1.862
84
26.53
ROIC%
20.02
17.40
17.08
18.72
18.57
19.61
19.28
18.53
17.23
18.77
6.33
18.77
18.64
49
18.41
Return on equity%
8.04
5.72
4.76
6.29
4.82
7.64
5.53
3.51
2.83
1.60
24.70
3.51
5.17
88
29.36
Return on assets%
0.40
0.40
0.40
1.67
1.88
4.85
7.07
8.90
10.60
11.36
8.46
8.90
3.36
64
9.87
EPSNT$
88.85
101.89
116.56
132.20
157.01
178.31
194.52
223.53
219.11
246.94
10.44
9.48%
12.29%
—
9.62
EPS growth%
7.90
5.10
2.89
4.92
6.57
6.37
4.73
2.24
2.30
2.66
29.01
2.66
4.83
39
45.31
Bookvalue per shNT$
17.82
19.16
16.60
15.48
14.94
13.40
14.37
13.53
14.13
15.01
34.41
0.10%
(2.30%)
—
22.72
FCF per shareNT$
34.40
32.88
36.25
41.84
43.06
43.31
40.29
41.41
47.58
51.14
14.10
3.50%
3.34%
—
24.46
Dividend per shNT$
33.60
36.96
37.33
36.51
38.17
43.55
47.18
45.22
45.39
52.53
9.43
6.59%
4.41%
—
21.95
Div yield (avg)%
28.12
28.93
29.08
27.44
26.74
28.21
30.41
32.21
31.56
31.93
13.67
31.56
29.01
65
18.68
Payout ratio%
24.07
26.50
27.43
26.69
27.63
27.76
28.61
25.77
26.37
27.92
15.67
27.76
27.06
49
0.431
Shares (diluted)B
0.690
0.694
0.733
0.815
0.905
0.908
0.959
0.954
1.033
1.040
0.436
2.82%
4.85%
55
15.98
Buyback yield%
7.76
7.33
6.31
5.74
4.48
2.40
0.40
0.61
2.39
5.38
7.68
2.39
4.93
82
0.675
D/E ratiox
0.799
0.809
0.858
0.839
0.807
0.768
0.748
0.788
0.820
0.768
0.688
0.768
0.803
92
45.36
Enterprise valueNT$B
59.09
56.86
54.15
58.15
58.67
55.98
59.50
56.24
55.58
59.00
62.76
0.11%
(0.03%)
42
37.94
LT debtNT$B
57.74
56.21
56.21
60.06
58.55
55.95
52.14
53.45
56.44
52.74
71.74
(2.07%)
(1.18%)
63
Cost of revenue
1.77%
1.01×
Operating expenses
1.89%
1.02×