1.084
RevenueNT$B
0.683
0.698
0.716
0.745
0.746
0.775
0.798
0.801
0.806
0.820
1.194
1.92%
1.95%
81
20.60
Revenue growth%
2.05
2.87
4.91
7.04
9.40
8.74
6.28
8.57
10.33
8.55
8.46
8.57
7.80
66
13.18
Gross margin%
12.05
9.52
9.16
6.96
7.82
8.01
9.75
11.51
11.81
14.03
23.99
11.51
9.63
63
16.57
Operating margin%
15.91
15.45
16.50
18.32
16.79
13.82
11.06
8.31
5.61
2.75
29.73
8.31
14.63
59
19.52
Net margin%
29.34
27.88
27.13
28.40
26.64
28.11
28.42
28.50
31.25
30.00
5.71
28.50
28.41
6
29.76
P/E ratio (avg)x
11.38
11.23
12.65
13.65
12.62
12.18
11.30
11.54
11.49
11.64
14.55
11.54
11.59
83
11.91
EV/EBITx
19.97
19.25
16.89
15.19
13.10
11.61
11.17
10.25
10.22
10.78
16.34
10.78
12.35
64
2.89
FCF yield (avg)%
29.83
29.99
32.80
31.49
32.51
34.28
37.25
36.64
37.55
39.54
7.56
37.25
33.54
10
22.50
FCF margin%
31.08
33.92
31.78
32.33
33.16
34.17
33.76
33.14
35.23
32.51
6.18
33.76
33.15
48
0.501
FCF / Net incomex
0.785
0.748
0.724
0.698
0.659
0.671
0.738
0.679
0.716
0.774
1.137
0.716
0.720
91
18.12
ROIC%
27.68
24.79
23.86
23.27
23.40
21.62
19.71
17.44
20.39
19.72
17.66
19.72
22.44
95
19.96
Return on equity%
0.43
0.40
1.91
0.98
0.67
0.40
0.40
0.40
2.11
4.38
18.94
0.40
0.55
88
9.06
Return on assets%
7.44
8.13
5.98
4.80
2.53
2.08
0.40
1.02
0.40
1.52
20.68
1.02
2.30
78
7.59
EPSNT$
3.58
3.91
4.06
3.62
3.53
3.12
2.96
2.80
2.92
3.06
8.04
(2.81%)
(0.81%)
—
26.57
EPS growth%
14.34
14.65
15.43
17.72
19.18
21.50
18.60
16.02
13.68
13.36
28.41
16.02
15.72
21
8.04
Bookvalue per shNT$
8.23
7.43
6.36
5.77
6.00
5.08
5.40
5.51
5.67
5.91
16.44
(0.30%)
(3.43%)
—
8.19
FCF per shareNT$
15.50
16.68
18.53
19.50
21.76
23.16
22.12
19.82
21.69
19.84
6.93
(1.83%)
2.78%
—
7.42
Dividend per shNT$
4.38
4.58
4.47
4.13
3.99
4.21
4.78
5.23
5.50
6.02
7.45
8.57%
4.59%
—
27.43
Div yield (avg)%
11.68
8.82
10.46
10.72
10.54
7.64
8.56
6.20
5.49
2.97
6.93
6.20
8.69
74
19.61
Payout ratio%
21.94
23.93
23.70
24.96
24.72
24.81
26.94
27.24
24.55
27.08
25.04
26.94
24.76
25
77.32
Shares (diluted)M
70.32
69.72
67.48
65.95
63.30
66.74
65.02
59.57
55.34
48.49
75.97
(5.19%)
(3.39%)
81
9.50
Buyback yield%
19.23
17.35
15.10
14.45
13.42
13.27
14.94
14.36
16.08
17.01
6.18
14.94
15.02
42
1.475
D/E ratiox
1.208
1.282
1.376
1.389
1.523
1.377
1.327
1.272
1.145
1.165
1.464
1.272
1.305
34
0.990
Enterprise valueNT$B
1.420
1.628
1.755
2.043
2.338
2.371
2.738
2.899
3.071
3.536
0.460
8.63%
10.83%
67
0.637
LT debtNT$B
0.691
0.622
0.614
0.597
0.621
0.640
0.594
0.629
0.611
0.594
1.041
(0.88%)
(2.33%)
45
Cost of revenue
1.95%
1.00×
Operating expenses
1.56%
0.96×
Cash and investments
16.71%
Property and equipment
15.48%