0.117
RevenueNT$B
0.513
0.560
0.615
0.665
0.724
0.795
0.866
0.931
0.992
1.092
0.126
8.58%
8.87%
51
16.50
Revenue growth%
6.77
7.24
8.96
10.72
9.51
9.45
9.49
7.20
9.92
7.70
11.82
9.45
9.21
20
6.54
Gross margin%
23.01
23.92
25.75
28.05
26.38
26.72
24.63
25.15
27.40
29.47
15.81
26.72
26.07
26
7.21
Operating margin%
7.66
6.04
8.62
10.95
13.62
16.01
14.12
11.46
12.81
14.28
15.93
14.12
12.14
67
27.55
Net margin%
32.18
33.23
32.71
34.11
33.29
33.93
32.30
30.65
33.45
33.44
26.82
33.44
33.26
10
24.63
P/E ratio (avg)x
36.83
39.80
40.78
36.70
37.08
39.70
43.08
42.62
39.20
44.08
30.16
42.62
39.75
54
9.445
EV/EBITx
30.32
30.84
32.45
36.59
41.40
38.13
43.50
49.61
45.78
44.85
22.42
44.85
39.76
51
22.98
FCF yield (avg)%
8.33
6.47
7.75
8.98
6.17
4.54
3.12
3.03
5.06
6.46
25.55
4.54
6.31
94
25.80
FCF margin%
18.43
17.55
16.66
15.89
15.55
17.69
16.17
17.26
16.02
16.01
7.98
16.17
16.41
82
0.966
FCF / Net incomex
2.806
3.407
3.856
4.542
5.105
5.890
6.659
7.346
8.796
9.510
1.380
7.346
5.497
51
16.11
ROIC%
18.53
20.90
22.51
23.31
25.30
23.12
24.22
22.55
19.71
20.40
28.10
22.55
22.53
17
29.79
Return on equity%
14.29
15.69
16.93
19.42
21.15
18.18
19.86
19.49
18.47
17.75
15.81
18.47
18.32
54
28.55
Return on assets%
2.12
1.76
1.63
0.67
0.40
1.20
2.50
4.25
3.14
2.93
2.25
2.93
1.94
39
2.15
EPSNT$
3.22
2.94
3.08
3.17
2.74
2.97
3.24
2.78
2.59
2.55
2.29
(1.43%)
(2.50%)
—
15.17
EPS growth%
16.13
13.69
15.92
18.83
21.07
19.76
22.36
21.06
18.08
19.74
22.65
19.76
19.29
70
2.61
Bookvalue per shNT$
0.99
0.99
0.98
1.08
1.22
1.26
1.35
1.42
1.50
1.49
1.46
3.98%
5.10%
—
2.50
FCF per shareNT$
2.81
2.97
3.34
3.76
4.06
4.65
5.29
6.30
7.11
7.06
5.24
11.71%
9.86%
—
4.62
Dividend per shNT$
5.77
6.49
7.31
7.95
7.29
6.78
7.54
8.42
8.44
8.14
2.03
2.23%
4.03%
—
28.78
Div yield (avg)%
4.54
1.92
4.12
6.04
4.03
3.88
4.75
5.73
7.24
4.79
2.09
4.79
4.64
36
7.25
Payout ratio%
27.59
28.59
27.01
25.99
23.78
22.76
23.03
20.98
23.87
24.45
12.99
23.03
24.16
68
146.3
Shares (diluted)M
165.7
195.5
210.2
220.9
220.7
234.9
272.1
278.6
270.3
315.5
147.8
7.40%
7.08%
78
11.77
Buyback yield%
8.01
8.57
7.18
8.00
7.98
6.14
7.57
5.25
5.92
7.27
19.38
6.14
7.42
67
0.561
D/E ratiox
1.848
1.971
1.846
2.058
1.905
1.861
2.026
2.170
2.321
2.097
1.578
2.097
1.998
58
410.3
Enterprise valueNT$M
566.3
546.0
531.2
496.0
492.3
477.8
469.6
425.9
390.8
383.6
357.7
(4.87%)
(3.11%)
83
559.4
LT debtNT$M
435.2
410.7
437.6
456.7
447.6
451.1
390.4
346.6
305.6
296.4
259.6
(7.92%)
(4.72%)
57
Cost of revenue
9.03%
1.01×
Operating expenses
8.89%
1.00×
Cash and investments
13.78%