1.027
RevenueNT$B
0.570
0.633
0.695
0.764
0.842
0.908
1.006
1.102
1.208
1.335
1.131
9.67%
10.04%
91
14.07
Revenue growth%
38.17
37.42
36.89
36.30
34.18
36.53
35.08
38.06
39.69
38.39
15.22
38.06
37.16
48
14.39
Gross margin%
9.72
11.89
12.20
11.96
11.31
10.16
10.37
9.71
8.50
6.40
10.27
9.71
10.27
61
2.45
Operating margin%
19.19
21.23
20.70
21.46
20.46
20.70
20.53
20.04
19.96
22.04
8.09
20.53
20.61
46
25.11
Net margin%
14.07
13.53
10.72
11.21
13.73
14.17
12.83
12.68
13.87
15.86
27.84
13.87
13.63
92
13.94
P/E ratio (avg)x
15.28
16.07
14.55
14.60
12.94
11.40
12.11
10.72
9.764
10.37
24.43
10.72
12.52
82
30.99
EV/EBITx
33.81
38.16
42.04
38.18
37.98
40.66
40.94
38.43
35.54
36.81
15.92
38.43
38.17
67
8.47
FCF yield (avg)%
7.24
4.43
2.40
0.40
0.40
0.92
1.63
3.32
5.81
5.79
13.83
3.32
2.86
78
24.76
FCF margin%
30.18
28.10
25.28
25.17
24.96
23.65
22.59
25.48
25.66
28.12
28.22
25.48
25.38
25
1.630
FCF / Net incomex
0.769
0.787
0.883
0.931
1.045
1.197
1.100
1.058
0.978
1.125
0.832
1.100
1.011
27
27.19
ROIC%
19.26
19.24
21.94
19.25
18.73
17.12
18.40
21.10
23.66
24.70
9.16
21.10
19.26
72
22.86
Return on equity%
24.22
22.60
24.32
25.76
24.40
23.61
21.75
23.23
20.93
18.11
29.85
21.75
23.42
34
7.48
Return on assets%
7.98
5.19
8.06
6.64
8.07
9.19
11.00
8.26
8.82
7.17
24.19
8.82
8.06
15
0.92
EPSNT$
0.20
0.21
0.19
0.18
0.19
0.18
0.18
0.16
0.14
0.16
1.02
(3.75%)
(3.60%)
—
15.32
EPS growth%
15.84
13.37
13.45
13.41
15.98
13.18
10.58
8.89
7.04
5.02
7.07
8.89
13.27
19
0.25
Bookvalue per shNT$
1.15
1.26
1.40
1.37
1.43
1.51
1.55
1.83
1.85
1.79
0.78
4.52%
4.98%
—
0.86
FCF per shareNT$
0.38
0.34
0.35
0.31
0.31
0.32
0.29
0.28
0.30
0.26
0.66
(3.32%)
(5.03%)
—
1.00
Dividend per shNT$
1.53
1.58
1.72
1.84
1.82
1.88
2.07
2.17
2.28
2.70
0.30
8.17%
6.68%
—
16.36
Div yield (avg)%
25.84
24.15
26.32
28.61
27.50
24.59
22.89
21.20
22.63
20.88
18.05
22.63
24.37
17
15.50
Payout ratio%
28.07
29.41
30.38
29.71
31.22
31.46
30.62
32.94
30.54
29.19
22.33
30.62
30.46
94
0.743
Shares (diluted)B
0.897
1.016
1.103
1.083
1.132
1.101
1.165
1.295
1.397
1.584
0.752
6.95%
6.10%
39
8.56
Buyback yield%
7.91
10.27
12.07
14.17
11.61
11.13
10.85
12.35
11.46
14.41
7.46
11.46
11.53
27
0.421
D/E ratiox
0.269
0.266
0.280
0.303
0.281
0.252
0.246
0.264
0.291
0.256
1.177
0.256
0.267
39
965.8
Enterprise valueNT$M
619.2
636.2
634.9
568.8
605.3
645.0
706.9
704.8
732.8
726.1
967.7
3.71%
1.49%
78
972.8
LT debtNT$M
631.5
656.6
617.2
583.9
546.0
571.6
610.6
532.2
516.8
499.5
726.6
(1.76%)
(1.56%)
23
Cost of revenue
9.50%
0.95×
Operating expenses
10.98%
1.09×
Property and equipment
18.26%