0.348
RevenueNT$B
0.789
0.804
0.814
0.834
0.863
0.896
0.914
0.950
0.996
1.006
0.367
3.12%
2.78%
41
17.78
Revenue growth%
25.33
22.70
21.25
22.45
19.92
22.01
22.49
21.61
18.61
15.89
21.39
21.61
21.81
53
20.43
Gross margin%
13.39
11.58
10.75
11.91
14.07
15.57
13.69
14.45
13.59
10.77
8.10
13.69
13.49
31
4.89
Operating margin%
24.37
24.78
26.04
28.40
29.18
26.63
26.23
28.93
31.79
29.16
3.61
28.93
27.51
43
21.29
Net margin%
9.93
11.74
13.48
14.80
14.36
16.72
17.06
14.36
11.65
12.62
12.73
14.36
13.92
40
15.04
P/E ratio (avg)x
22.55
22.13
22.25
21.05
20.97
20.30
21.05
22.85
21.10
21.02
14.46
21.05
21.07
79
20.07
EV/EBITx
36.46
42.20
46.08
48.35
47.86
46.19
53.46
60.08
65.53
75.04
17.30
60.08
48.10
47
2.09
FCF yield (avg)%
16.96
16.10
14.70
12.60
12.93
15.48
14.50
13.47
12.23
11.64
4.87
13.47
13.99
61
8.40
FCF margin%
18.73
17.63
17.75
18.18
18.97
16.44
16.99
14.46
17.02
19.80
26.14
16.99
17.69
92
1.022
FCF / Net incomex
1.693
1.786
1.910
2.003
2.212
2.435
2.800
3.221
3.353
3.454
0.282
3.221
2.323
18
16.79
ROIC%
8.40
5.53
6.77
6.70
8.75
8.13
5.58
4.10
1.77
0.92
10.71
4.10
6.14
9
27.00
Return on equity%
11.99
12.40
11.93
10.92
12.74
13.05
10.35
9.21
9.41
9.00
11.57
9.41
11.42
65
22.42
Return on assets%
2.43
2.92
1.33
3.75
2.18
3.52
4.35
1.96
0.84
1.76
6.82
1.96
2.30
31
2.31
EPSNT$
2.13
2.37
2.24
2.12
2.12
1.99
2.16
2.37
2.66
2.90
2.56
6.46%
3.25%
—
11.97
EPS growth%
12.97
14.27
15.43
17.79
15.71
13.61
16.42
17.27
17.17
15.88
29.87
16.42
15.80
37
1.01
Bookvalue per shNT$
2.91
2.60
2.72
2.79
2.56
2.49
2.44
2.39
2.06
1.89
1.80
(5.94%)
(3.61%)
—
1.84
FCF per shareNT$
2.28
2.32
2.09
2.31
2.61
2.50
2.60
2.41
2.52
2.33
2.94
(2.22%)
(0.22%)
—
1.70
Dividend per shNT$
0.97
0.87
0.98
1.03
0.93
0.86
0.94
0.95
1.03
1.02
2.54
1.90%
1.14%
—
7.51
Div yield (avg)%
9.10
10.30
7.47
6.55
8.87
6.09
4.93
6.95
5.04
7.23
14.58
6.09
7.09
58
8.90
Payout ratio%
10.59
12.31
12.72
12.45
15.27
12.84
11.81
13.24
10.42
13.10
25.47
12.84
12.59
6
201.9
Shares (diluted)M
152.5
139.8
151.9
131.4
119.7
115.2
113.4
100.7
97.96
88.87
204.3
(5.78%)
(6.56%)
65
14.89
Buyback yield%
36.91
39.70
41.75
39.53
37.35
34.38
34.03
34.28
35.93
38.06
3.67
34.38
37.13
83
0.494
D/E ratiox
0.649
0.660
0.600
0.568
0.612
0.673
0.713
0.770
0.700
0.756
1.574
0.713
0.666
56
796.3
Enterprise valueNT$M
295.7
293.2
259.7
236.7
250.7
269.7
275.8
274.4
266.4
280.1
269.6
2.25%
(0.51%)
50
211.3
LT debtNT$M
284.3
279.4
291.0
327.3
305.3
336.2
362.9
386.9
418.8
456.1
543.5
8.36%
4.21%
43
Cost of revenue
2.78%
1.00×
Operating expenses
3.46%
1.07×
Cash and investments
19.69%
Goodwill & intangibles
18.61%