0.476
RevenueNT$B
0.948
0.964
1.007
1.057
1.080
1.093
1.143
1.155
1.160
1.198
0.530
2.09%
2.79%
83
11.22
Revenue growth%
22.61
24.42
24.93
24.48
23.71
24.64
25.86
23.35
26.04
23.49
2.05
24.64
24.45
95
20.99
Gross margin%
15.58
17.95
15.70
17.26
17.23
17.76
19.67
20.30
19.15
19.45
24.08
19.45
17.85
6
19.34
Operating margin%
13.13
12.11
10.15
7.40
4.47
6.82
4.95
3.78
3.44
3.52
5.32
3.78
5.89
28
24.85
Net margin%
20.22
20.17
22.14
22.10
24.01
24.82
23.23
25.02
27.08
28.27
26.95
25.02
23.62
57
30.54
P/E ratio (avg)x
33.14
35.68
34.04
37.40
40.83
39.96
37.63
33.98
33.92
32.38
19.81
33.98
34.86
22
6.181
EV/EBITx
17.20
18.08
18.62
19.23
19.20
16.66
18.20
15.91
13.86
14.57
32.15
15.91
17.64
75
8.72
FCF yield (avg)%
21.42
22.96
22.97
21.42
19.69
18.16
15.59
15.59
17.94
15.88
14.93
15.88
18.93
53
13.68
FCF margin%
22.85
23.44
24.68
25.74
26.40
27.42
25.15
24.22
24.62
27.48
7.81
25.15
24.91
71
0.534
FCF / Net incomex
2.537
2.741
2.949
3.131
3.341
3.661
3.905
4.573
5.218
5.178
1.115
4.573
3.501
44
25.58
ROIC%
25.29
23.57
21.59
23.58
24.67
24.02
21.21
22.09
22.33
23.02
10.46
22.33
23.30
6
22.79
Return on equity%
0.40
2.86
1.96
4.74
2.42
1.12
3.36
2.22
0.45
0.40
4.93
1.12
2.09
75
24.94
Return on assets%
24.69
23.80
24.10
27.07
29.03
30.80
31.34
32.38
33.94
33.61
23.92
32.38
29.92
42
0.98
EPSNT$
3.35
3.30
3.56
3.58
3.84
3.49
3.64
3.63
3.89
3.51
1.03
(1.77%)
0.54%
—
25.55
EPS growth%
5.58
7.64
6.02
6.74
8.03
6.18
7.32
7.46
7.03
8.80
3.18
7.32
7.18
92
1.12
Bookvalue per shNT$
2.97
2.93
2.85
2.67
2.89
2.85
2.95
2.74
2.84
2.87
4.33
(0.17%)
(0.03%)
—
4.80
FCF per shareNT$
3.17
3.06
3.16
3.04
3.55
3.40
3.20
3.67
3.46
3.39
3.41
(0.95%)
0.15%
—
3.19
Dividend per shNT$
2.41
2.56
2.83
3.28
3.49
3.87
4.48
4.60
4.56
5.37
3.88
9.00%
7.76%
—
17.29
Div yield (avg)%
16.41
17.54
14.55
13.85
13.88
11.14
10.98
11.37
12.38
10.20
9.65
11.14
13.12
23
16.16
Payout ratio%
5.34
4.60
7.02
6.62
3.74
2.09
4.07
3.81
6.44
5.08
23.23
4.07
4.84
29
88.32
Shares (diluted)M
130.1
130.0
131.5
158.3
170.4
173.8
185.7
214.6
252.7
276.9
87.60
10.19%
8.13%
93
24.47
Buyback yield%
27.91
29.31
26.43
24.55
23.77
23.95
26.17
28.59
26.95
28.50
16.05
26.95
26.69
29
1.552
D/E ratiox
0.858
0.852
0.963
0.934
1.018
1.144
1.151
1.173
1.298
1.395
1.675
1.173
1.081
19
839.6
Enterprise valueNT$M
398.2
392.2
445.2
481.4
557.7
660.9
705.2
690.6
725.2
709.8
592.8
4.94%
6.14%
36
0.779
LT debtNT$B
0.749
0.737
0.811
0.956
1.091
1.220
1.197
1.229
1.370
1.423
0.990
5.45%
8.70%
50
Cost of revenue
2.75%
1.00×
Operating expenses
2.42%
0.96×
Cash and investments
18.99%
Goodwill & intangibles
17.99%