0.692
RevenueNT$B
0.869
0.886
0.905
0.928
0.937
0.957
0.959
0.960
1.007
1.035
0.733
2.00%
2.07%
43
8.36
Revenue growth%
19.47
20.00
17.29
16.73
16.25
17.19
15.69
13.87
14.48
13.50
19.25
14.48
16.49
74
26.96
Gross margin%
22.90
24.23
21.65
21.49
22.24
23.88
23.52
21.56
21.83
20.30
19.10
21.83
22.04
24
20.38
Operating margin%
3.41
6.14
6.62
5.39
3.29
3.03
5.03
3.04
3.89
1.64
3.18
3.04
3.65
19
23.12
Net margin%
0.40
3.39
3.70
4.05
5.49
4.17
2.47
3.22
3.63
2.74
24.58
3.22
3.51
64
12.81
P/E ratio (avg)x
47.06
45.49
48.11
53.78
57.36
56.17
55.19
64.55
75.51
80.52
28.60
64.55
55.68
66
16.54
EV/EBITx
13.73
13.22
11.98
10.99
11.85
11.18
11.50
12.65
12.65
13.52
17.40
12.65
12.32
60
4.81
FCF yield (avg)%
18.07
19.40
17.08
17.41
19.50
19.29
18.94
18.79
19.77
19.15
7.45
19.15
19.04
53
25.11
FCF margin%
0.40
0.40
1.66
0.86
2.00
1.74
1.75
2.23
3.18
3.72
18.18
2.23
1.74
44
0.733
FCF / Net incomex
1.512
1.660
1.643
1.817
1.798
1.799
1.899
1.840
1.876
1.824
1.438
1.840
1.808
44
28.34
ROIC%
24.53
23.38
20.43
18.19
19.47
22.27
19.98
22.23
25.21
22.46
22.18
22.27
22.25
44
17.14
Return on equity%
30.68
28.80
29.39
28.21
25.33
23.86
23.45
23.28
20.38
20.37
4.22
23.28
24.59
54
26.52
Return on assets%
20.67
18.29
15.44
12.59
14.14
11.54
12.20
11.31
12.82
14.82
25.08
12.20
13.48
33
8.77
EPSNT$
13.76
15.31
15.07
15.96
17.23
16.07
16.75
16.09
15.19
15.94
9.37
(1.53%)
2.52%
—
22.66
EPS growth%
6.51
4.54
6.47
7.08
9.64
11.91
14.52
14.56
14.06
16.83
20.99
14.52
10.78
47
2.30
Bookvalue per shNT$
15.64
15.88
14.96
17.02
18.12
16.94
17.21
18.61
18.36
20.87
9.06
2.87%
2.34%
—
8.92
FCF per shareNT$
8.27
7.98
7.93
7.96
8.05
7.60
8.13
9.27
9.11
9.53
13.30
3.44%
1.26%
—
14.76
Dividend per shNT$
12.97
14.14
16.22
16.13
15.78
15.63
16.10
17.06
18.67
17.73
10.31
2.37%
4.70%
—
17.82
Div yield (avg)%
5.94
7.31
4.50
4.26
1.45
0.40
0.40
0.76
1.37
1.32
22.94
0.76
1.41
62
28.23
Payout ratio%
20.44
21.96
22.00
22.75
23.52
26.01
28.62
29.58
28.47
29.70
18.82
28.62
24.77
80
33.38
Shares (diluted)M
39.20
39.46
40.98
40.40
38.03
41.01
40.55
38.08
34.74
35.61
34.20
(1.31%)
(1.41%)
19
21.34
Buyback yield%
19.25
19.05
20.00
17.48
16.19
14.67
14.92
13.09
13.02
13.35
24.02
13.35
15.56
48
0.716
D/E ratiox
0.672
0.749
0.793
0.961
0.985
1.189
1.220
1.207
1.241
1.453
0.887
1.220
1.087
62
597.5
Enterprise valueNT$M
392.0
407.8
406.8
390.7
343.0
368.2
337.7
354.6
353.9
352.1
824.7
0.52%
(2.67%)
19
665.1
LT debtNT$M
551.4
490.0
446.9
388.0
401.5
408.9
411.9
352.3
306.5
294.1
452.7
(6.03%)
(7.57%)
72
Cost of revenue
2.08%
1.00×
Operating expenses
2.41%
1.03×
Property and equipment
14.33%