0.112
RevenueNT$B
1.467
1.481
1.503
1.540
1.567
1.617
1.658
1.733
1.755
1.819
0.117
3.02%
2.44%
32
4.96
Revenue growth%
37.72
38.39
39.89
41.59
39.24
38.83
40.64
37.81
39.90
42.38
9.89
39.90
39.56
51
12.64
Gross margin%
15.13
14.98
13.25
12.96
14.64
14.24
16.03
15.26
12.83
10.48
25.35
14.24
14.44
94
11.46
Operating margin%
24.79
27.10
29.08
27.95
28.73
30.39
29.69
28.64
31.27
29.35
18.66
29.69
28.90
90
29.50
Net margin%
12.17
10.63
11.09
12.22
10.08
8.93
6.50
5.54
3.94
4.37
29.24
5.54
9.50
35
17.39
P/E ratio (avg)x
32.31
34.79
38.53
37.01
37.55
35.28
34.06
31.57
29.59
31.14
37.18
31.57
34.43
84
37.08
EV/EBITx
20.68
19.94
20.88
18.81
16.30
16.67
16.89
15.56
14.18
15.23
32.37
15.56
16.78
34
18.60
FCF yield (avg)%
20.53
22.53
23.11
25.79
22.85
20.47
22.74
24.27
26.68
24.07
14.22
24.07
22.98
27
2.75
FCF margin%
21.93
22.92
21.53
20.34
20.02
17.91
18.05
20.85
19.46
17.79
24.01
18.05
20.18
14
0.328
FCF / Net incomex
0.679
0.782
0.833
0.904
0.909
0.862
0.927
0.941
0.897
0.897
0.850
0.897
0.897
65
8.32
ROIC%
9.24
8.52
8.47
7.85
9.16
8.43
7.18
9.97
9.67
10.04
11.67
9.67
8.84
41
22.20
Return on equity%
0.40
0.40
0.40
3.30
3.51
4.35
4.47
4.31
3.02
2.23
20.47
4.31
3.16
70
18.33
Return on assets%
6.80
4.84
6.54
4.13
6.13
8.35
6.47
8.72
11.39
12.38
27.43
8.72
6.67
64
15.04
EPSNT$
4.96
4.56
4.00
4.12
3.77
4.02
3.59
3.22
3.43
3.39
15.60
(2.15%)
(4.07%)
—
29.65
EPS growth%
17.39
19.74
18.08
18.97
19.99
22.27
23.03
21.63
21.19
22.44
7.32
22.27
20.59
93
14.80
Bookvalue per shNT$
17.30
16.41
17.19
16.93
19.22
19.98
22.23
21.15
20.43
21.62
13.02
2.38%
3.96%
—
3.33
FCF per shareNT$
17.61
19.48
23.07
22.66
26.38
31.24
36.55
41.36
39.75
42.31
5.88
9.91%
9.54%
—
4.93
Dividend per shNT$
3.49
3.29
3.06
3.37
3.13
2.77
2.45
2.33
2.10
2.12
4.49
(7.47%)
(4.06%)
—
16.63
Div yield (avg)%
10.05
10.76
8.96
8.14
9.98
7.59
10.01
10.61
9.29
11.23
17.65
10.01
9.99
85
17.81
Payout ratio%
19.32
21.65
20.66
20.41
17.86
19.61
17.97
15.88
16.80
14.57
10.93
16.80
18.65
41
74.16
Shares (diluted)M
66.41
72.06
79.44
80.22
89.40
91.86
95.07
92.10
104.8
109.9
75.04
4.22%
4.22%
49
14.48
Buyback yield%
25.14
24.68
22.27
21.94
24.25
23.42
22.93
20.64
21.78
23.16
4.61
22.93
23.04
10
1.492
D/E ratiox
0.123
0.119
0.106
0.099
0.087
0.094
0.092
0.080
0.074
0.080
0.706
0.080
0.093
64
775.7
Enterprise valueNT$M
397.8
387.3
386.8
412.1
410.7
383.2
426.1
393.2
438.6
422.7
234.0
0.58%
0.66%
86
0.605
LT debtNT$B
1.003
1.060
1.038
1.142
1.155
1.179
1.160
1.154
1.205
1.186
1.299
0.53%
0.65%
60
Cost of revenue
2.37%
0.99×
Operating expenses
2.52%
1.01×
Property and equipment
17.39%
Cash and investments
16.85%