0.538
RevenueNT$B
0.876
0.881
0.901
0.927
0.943
0.962
0.984
1.015
1.057
1.062
0.592
2.40%
2.36%
56
26.09
Revenue growth%
13.75
12.07
12.94
10.59
9.97
9.68
10.68
8.10
10.44
12.63
2.78
10.44
10.63
78
3.54
Gross margin%
8.52
9.53
8.14
6.96
6.90
9.64
8.58
6.91
7.43
7.42
5.10
7.43
7.79
7
10.62
Operating margin%
13.46
12.93
10.75
11.25
11.98
13.23
15.60
14.62
14.46
14.55
8.57
14.55
13.34
78
3.56
Net margin%
20.45
20.36
22.58
19.59
19.59
17.53
15.15
12.23
11.08
12.31
6.15
12.31
18.56
86
14.49
P/E ratio (avg)x
25.17
27.63
25.85
28.19
27.30
24.48
23.31
24.14
24.20
22.06
34.54
24.14
24.82
25
9.762
EV/EBITx
33.21
37.35
43.43
45.52
50.03
49.17
51.20
54.04
52.41
50.06
13.89
51.20
49.60
64
12.33
FCF yield (avg)%
14.34
11.66
11.76
9.00
9.95
11.28
10.36
11.34
14.24
16.36
19.03
11.34
11.50
53
5.66
FCF margin%
22.27
20.56
23.26
22.69
21.34
23.14
23.27
23.51
24.19
26.49
24.63
23.51
23.20
19
1.580
FCF / Net incomex
0.255
0.243
0.239
0.213
0.187
0.197
0.195
0.172
0.181
0.194
0.358
0.194
0.196
47
12.65
ROIC%
15.73
14.89
17.39
20.37
17.58
16.55
16.89
18.61
18.84
19.97
9.55
18.61
17.49
89
24.57
Return on equity%
24.25
21.28
20.14
20.79
21.33
23.74
24.82
23.13
25.58
27.56
15.30
24.82
23.44
65
18.61
Return on assets%
9.64
7.96
10.69
8.49
5.61
7.11
7.98
7.34
8.73
7.97
20.19
7.97
7.97
83
2.60
EPSNT$
2.20
2.35
2.55
2.54
2.31
2.05
1.90
1.66
1.73
1.56
2.66
(7.59%)
(4.69%)
—
9.92
EPS growth%
32.00
33.80
32.35
34.29
35.43
34.63
34.26
32.87
34.21
36.96
23.01
34.26
34.24
93
3.51
Bookvalue per shNT$
2.11
2.20
2.41
2.30
2.04
2.01
1.97
1.74
1.51
1.55
3.57
(5.41%)
(3.43%)
—
1.19
FCF per shareNT$
6.11
6.63
7.84
9.38
9.45
10.86
11.11
11.42
11.67
13.77
2.20
7.83%
10.19%
—
3.44
Dividend per shNT$
2.77
2.47
2.47
2.58
2.28
2.06
1.85
1.80
1.85
1.98
3.38
(2.83%)
(2.91%)
—
25.23
Div yield (avg)%
15.61
17.44
18.84
20.86
23.29
21.77
22.53
24.25
26.08
25.38
23.34
24.25
22.15
34
10.84
Payout ratio%
32.57
35.46
34.37
37.07
36.86
34.51
32.37
34.53
33.11
35.14
28.03
34.51
34.52
77
179.9
Shares (diluted)M
199.3
205.0
195.5
189.8
184.9
218.9
231.6
232.7
262.5
292.7
183.1
9.62%
4.14%
95
11.92
Buyback yield%
14.96
14.92
11.98
10.85
11.91
10.89
8.32
9.56
9.26
10.51
16.81
9.56
10.87
79
0.981
D/E ratiox
1.060
1.161
1.315
1.551
1.746
2.081
2.050
2.110
2.267
2.447
0.819
2.110
1.898
83
0.358
Enterprise valueNT$B
0.930
1.028
1.084
1.027
1.115
1.166
1.125
1.239
1.312
1.248
1.047
2.28%
3.08%
94
104.4
LT debtNT$M
105.6
107.8
97.58
92.66
95.35
84.98
83.99
89.11
79.96
71.70
208.5
(5.54%)
(2.80%)
20
Cost of revenue
2.65%
1.03×
Operating expenses
1.78%
0.94×