0.164
RevenueNT$B
0.726
0.783
0.859
0.921
1.003
1.076
1.149
1.251
1.357
1.440
0.184
7.50%
7.74%
89
24.89
Revenue growth%
12.37
14.52
15.46
16.90
17.43
19.00
16.90
16.67
17.38
18.23
18.74
17.38
16.90
60
18.50
Gross margin%
20.11
22.26
23.91
22.54
24.50
24.90
22.98
20.93
23.06
25.70
5.39
23.06
23.02
31
3.41
Operating margin%
19.74
19.81
21.95
20.67
20.37
21.98
19.34
21.58
22.87
25.75
13.71
21.98
21.13
71
24.90
Net margin%
15.17
17.18
15.33
15.37
14.53
12.79
10.14
9.00
11.44
12.52
26.67
11.44
13.66
41
28.63
P/E ratio (avg)x
23.65
25.41
26.70
29.58
31.02
32.88
30.19
28.31
31.03
33.42
33.14
31.03
29.89
77
12.12
EV/EBITx
37.83
42.96
49.72
51.58
56.80
56.68
59.91
61.01
66.18
76.44
12.76
61.01
56.74
81
14.78
FCF yield (avg)%
5.71
8.42
6.86
9.83
11.64
10.17
11.61
11.88
12.03
9.39
3.24
11.61
10.00
45
12.69
FCF margin%
13.06
14.53
16.59
16.54
14.98
17.19
15.50
14.60
16.34
14.81
15.96
15.50
15.24
92
1.186
FCF / Net incomex
0.565
0.566
0.635
0.698
0.681
0.675
0.705
0.803
0.757
0.713
0.490
0.713
0.689
86
4.53
ROIC%
14.03
11.27
11.61
13.96
16.40
13.67
14.69
14.01
13.63
14.94
27.91
14.01
13.99
10
11.69
Return on equity%
10.48
9.94
9.19
8.05
5.05
3.17
0.80
0.40
2.59
0.40
25.71
0.80
4.11
86
21.20
Return on assets%
33.06
35.02
34.79
32.42
29.91
29.27
26.47
24.06
26.43
28.38
19.59
26.47
29.59
16
2.35
EPSNT$
7.79
7.23
6.91
6.78
6.16
6.56
6.74
6.07
6.28
6.37
2.52
0.67%
(1.68%)
—
13.05
EPS growth%
19.73
22.29
23.46
25.45
27.90
30.04
27.89
26.83
26.57
27.74
5.04
27.74
26.70
64
8.97
Bookvalue per shNT$
9.38
9.27
9.89
10.42
11.75
12.04
12.15
11.72
12.64
13.91
4.60
3.44%
3.25%
—
3.25
FCF per shareNT$
10.92
12.20
12.00
10.98
12.45
11.47
10.60
12.11
11.99
12.64
7.63
0.31%
0.61%
—
9.44
Dividend per shNT$
10.14
11.16
12.02
13.68
15.93
17.43
17.73
20.88
22.74
24.93
10.78
9.38%
10.91%
—
29.33
Div yield (avg)%
29.49
28.20
26.18
25.10
27.06
27.11
27.32
25.60
25.73
26.57
22.48
26.57
26.82
15
11.31
Payout ratio%
7.29
4.32
2.71
5.15
2.98
5.20
7.72
8.79
8.17
11.01
5.55
8.17
6.24
28
84.61
Shares (diluted)M
129.2
123.6
122.0
143.0
147.3
155.4
154.3
160.4
174.7
173.0
86.37
3.27%
4.34%
49
11.20
Buyback yield%
17.36
17.53
17.75
19.38
17.32
19.65
21.01
19.58
16.84
13.85
4.18
19.58
17.64
82
0.351
D/E ratiox
0.264
0.272
0.243
0.228
0.233
0.253
0.246
0.234
0.249
0.229
1.000
0.246
0.245
44
1,048
Enterprise valueNT$M
128.0
122.5
111.2
119.3
112.1
97.77
93.03
92.64
93.01
100.1
591.5
(2.24%)
(2.74%)
16
735.8
LT debtNT$M
432.6
469.7
509.5
569.1
646.5
661.3
683.7
729.8
855.3
834.7
223.1
5.24%
7.24%
70
Cost of revenue
7.98%
1.02×
Operating expenses
7.26%
0.96×
Cash and investments
13.90%