0.528
RevenueNT$B
1.537
1.615
1.733
1.886
2.035
2.165
2.359
2.487
2.637
2.828
0.590
6.80%
7.17%
90
12.64
Revenue growth%
22.63
23.49
26.28
27.57
26.24
23.48
25.92
28.04
26.51
23.96
2.02
25.92
26.08
42
5.66
Gross margin%
23.80
25.44
24.92
24.54
21.78
22.62
21.23
20.42
20.65
22.85
23.61
21.23
22.73
77
17.27
Operating margin%
23.55
25.57
23.02
20.84
20.77
19.23
21.77
22.57
22.44
24.12
21.01
22.44
22.50
53
22.19
Net margin%
26.81
26.86
24.42
22.56
21.24
20.31
19.85
19.97
19.97
17.70
22.24
19.97
20.77
86
22.17
P/E ratio (avg)x
30.98
31.99
33.29
34.95
38.88
38.00
35.79
35.29
37.80
36.13
17.00
36.13
35.54
22
26.97
EV/EBITx
10.11
10.67
11.85
11.66
11.36
12.24
12.63
12.94
14.11
13.23
22.53
12.94
12.04
59
3.59
FCF yield (avg)%
16.62
18.89
16.25
18.25
18.90
16.24
16.28
17.92
18.66
17.54
15.55
17.54
17.73
76
8.28
FCF margin%
1.56
0.70
0.40
0.40
2.80
2.12
2.22
1.65
3.31
4.51
20.00
2.22
1.89
60
0.281
FCF / Net incomex
0.241
0.212
0.218
0.203
0.196
0.171
0.153
0.169
0.186
0.185
0.263
0.171
0.191
78
17.39
ROIC%
3.40
4.94
7.56
8.19
7.41
5.66
4.13
6.85
7.88
7.31
28.93
6.85
7.08
69
26.64
Return on equity%
6.54
4.85
6.19
7.17
9.88
8.33
8.82
7.40
7.82
7.46
24.20
7.82
7.43
6
13.94
Return on assets%
11.06
10.45
9.36
6.85
7.95
10.26
10.45
9.77
8.22
8.22
10.76
9.77
9.57
71
16.83
EPSNT$
17.06
17.76
18.17
18.60
17.25
18.35
18.70
16.66
17.39
15.39
17.69
(2.26%)
(0.31%)
—
8.82
EPS growth%
14.64
15.05
15.66
17.86
18.04
18.07
17.45
14.66
12.30
9.56
20.25
14.66
15.35
14
7.47
Bookvalue per shNT$
12.16
10.83
9.10
8.20
7.20
7.74
6.86
6.83
6.53
6.17
2.61
(3.04%)
(6.40%)
—
3.38
FCF per shareNT$
18.62
22.45
22.01
24.52
29.15
31.59
35.21
34.38
37.71
42.68
7.80
7.92%
9.11%
—
18.07
Dividend per shNT$
17.50
15.66
16.25
16.39
15.54
15.42
13.98
13.70
12.89
11.99
14.32
(5.05%)
(4.02%)
—
22.95
Div yield (avg)%
28.83
30.65
30.05
30.85
30.92
30.54
33.20
36.18
35.18
34.32
28.15
34.32
30.89
45
25.34
Payout ratio%
3.76
6.55
5.01
5.24
3.40
2.18
0.40
2.13
4.91
1.95
29.28
2.13
3.58
20
73.76
Shares (diluted)M
65.94
57.89
53.44
57.26
51.11
54.04
47.89
49.89
54.58
55.41
71.83
1.63%
(2.35%)
73
19.26
Buyback yield%
8.68
10.21
11.65
9.99
11.68
8.79
9.06
6.95
8.76
9.25
14.37
8.79
9.16
92
1.139
D/E ratiox
1.641
1.499
1.616
1.778
1.739
1.694
1.824
1.894
1.731
1.549
0.473
1.731
1.713
21
679.9
Enterprise valueNT$M
779.6
715.7
787.0
716.4
754.5
673.2
667.4
605.3
623.1
544.6
464.4
(6.31%)
(4.05%)
59
0.437
LT debtNT$B
1.743
1.748
1.771
1.950
2.252
2.174
2.565
2.551
3.017
3.104
2.042
6.63%
5.52%
82
Cost of revenue
7.17%
1.00×
Operating expenses
7.76%
1.06×