0.948
RevenueNT$B
1.171
1.197
1.182
1.216
1.230
1.229
1.213
1.243
1.248
1.259
0.973
0.46%
0.66%
68
19.59
Revenue growth%
24.47
23.32
25.82
25.77
23.48
23.03
23.37
24.34
26.16
23.98
20.36
23.98
24.16
76
12.19
Gross margin%
23.05
22.01
23.88
22.75
22.63
20.98
18.02
16.71
16.73
15.50
21.57
16.73
21.49
50
18.85
Operating margin%
16.99
14.67
17.31
14.76
12.31
15.13
16.06
13.69
13.18
11.99
10.09
13.69
14.72
32
16.31
Net margin%
26.02
23.85
25.20
25.02
27.83
30.45
32.16
32.78
30.65
29.36
16.36
30.65
28.59
62
27.81
P/E ratio (avg)x
22.15
22.95
20.18
21.53
23.27
25.46
23.74
25.57
23.32
22.60
27.27
23.74
23.11
29
7.296
EV/EBITx
25.89
27.16
23.70
22.17
22.68
23.50
22.73
21.81
23.24
24.85
28.15
23.24
23.37
64
7.00
FCF yield (avg)%
16.26
15.74
18.31
18.93
16.86
17.95
18.06
15.25
13.99
13.60
2.95
15.25
16.56
10
26.36
FCF margin%
4.45
3.80
2.66
0.40
1.66
2.33
3.55
6.09
3.79
1.85
10.27
3.55
3.11
37
0.498
FCF / Net incomex
0.675
0.679
0.741
0.748
0.884
0.997
1.090
1.141
1.311
1.289
1.334
1.141
0.941
10
10.91
ROIC%
18.79
18.84
19.24
16.72
17.17
20.16
21.38
20.24
23.19
22.47
21.12
21.38
19.70
15
20.50
Return on equity%
10.21
13.15
13.13
10.91
10.87
12.77
12.70
14.68
15.83
13.15
6.25
13.15
12.95
55
16.89
Return on assets%
19.36
22.09
23.18
23.16
20.61
23.48
23.21
24.36
27.07
28.06
28.81
24.36
23.20
72
9.57
EPSNT$
16.55
19.16
19.14
18.07
16.84
17.50
17.97
16.97
18.85
19.15
10.01
2.60%
1.34%
—
9.47
EPS growth%
19.87
22.85
25.07
26.31
23.60
22.16
20.47
21.88
19.75
18.04
23.49
20.47
22.02
35
2.74
Bookvalue per shNT$
4.44
4.29
3.92
3.99
3.70
3.70
3.72
3.25
3.27
3.24
5.48
(2.66%)
(3.61%)
—
2.82
FCF per shareNT$
7.20
6.90
7.29
6.86
7.60
8.69
9.46
10.27
11.44
10.91
3.78
7.52%
4.80%
—
2.64
Dividend per shNT$
2.65
3.05
3.44
3.64
3.76
3.71
3.73
3.92
4.47
4.99
12.26
5.84%
5.86%
—
11.00
Div yield (avg)%
7.02
6.04
5.02
2.31
3.98
4.84
3.71
3.24
5.43
4.13
14.12
4.13
4.49
26
21.54
Payout ratio%
10.68
9.92
9.47
10.05
10.85
12.43
14.61
14.79
14.18
15.22
3.44
14.61
11.64
25
69.51
Shares (diluted)M
74.91
78.89
85.07
94.59
91.50
101.8
103.6
112.6
117.9
130.6
69.49
7.37%
5.64%
47
22.33
Buyback yield%
6.86
8.24
10.13
12.63
15.51
12.69
11.05
10.94
10.40
13.24
12.59
11.05
11.00
82
0.639
D/E ratiox
1.036
1.007
1.047
1.060
0.942
0.866
0.819
0.745
0.688
0.638
1.756
0.745
0.904
10
781.9
Enterprise valueNT$M
354.0
373.2
408.0
394.1
370.9
369.8
335.8
315.9
328.1
363.4
313.2
(0.41%)
1.25%
27
0.742
LT debtNT$B
2.287
2.749
2.731
2.670
2.702
2.858
3.334
3.485
3.959
4.071
0.083
8.54%
5.88%
88
Cost of revenue
0.58%
0.99×
Operating expenses
0.17%
0.95×