0.641
RevenueNT$B
0.693
0.738
0.804
0.859
0.912
0.965
1.043
1.119
1.182
1.273
0.690
6.89%
7.09%
78
13.83
Revenue growth%
10.55
9.91
6.94
9.81
9.34
12.04
12.84
15.23
17.01
19.02
26.81
15.23
11.30
62
7.75
Gross margin%
26.91
28.52
30.32
30.40
27.49
29.70
27.93
29.99
32.15
34.03
6.53
29.99
29.85
49
29.22
Operating margin%
17.02
15.16
17.29
16.74
17.89
16.51
14.40
14.48
13.05
15.44
7.95
14.48
15.98
13
4.49
Net margin%
25.67
25.21
28.10
28.84
28.03
30.20
32.58
32.19
32.58
33.64
11.11
32.58
29.52
30
21.35
P/E ratio (avg)x
13.68
15.22
15.28
16.20
17.52
17.51
16.78
16.79
17.22
17.33
25.15
17.22
16.78
43
17.10
EV/EBITx
15.60
17.09
15.42
15.95
16.45
16.17
17.34
18.58
20.68
21.59
26.98
18.58
16.77
8
3.04
FCF yield (avg)%
8.40
7.70
10.31
11.55
8.77
7.72
6.14
5.61
5.42
7.32
5.81
6.14
7.71
37
24.11
FCF margin%
5.12
4.00
1.62
2.02
0.40
0.73
1.07
2.07
0.73
0.40
14.66
0.73
1.35
80
0.584
FCF / Net incomex
1.387
1.482
1.387
1.282
1.308
1.241
1.142
1.048
1.064
1.090
0.769
1.090
1.261
68
17.12
ROIC%
6.14
6.07
3.60
1.29
0.40
2.44
1.15
0.40
0.40
0.42
20.21
0.42
1.22
28
20.85
Return on equity%
30.59
27.97
25.09
27.64
27.90
25.20
24.30
25.89
23.71
23.30
7.19
24.30
25.55
26
6.40
Return on assets%
16.49
15.19
13.02
14.80
13.03
14.64
14.02
16.20
13.51
12.74
26.22
14.02
14.33
81
4.00
EPSNT$
3.09
3.00
3.13
3.13
3.06
2.73
2.49
2.30
2.19
2.06
4.34
(7.59%)
(3.49%)
—
27.19
EPS growth%
10.79
11.30
13.60
11.88
13.97
14.46
16.00
18.69
20.52
20.73
21.66
18.69
14.22
76
3.32
Bookvalue per shNT$
10.60
11.20
13.51
14.17
16.27
16.62
19.22
22.36
25.46
29.17
4.83
12.39%
10.60%
—
3.76
FCF per shareNT$
6.90
6.98
7.36
7.84
8.03
9.35
9.67
11.60
12.11
13.68
4.71
11.23%
8.68%
—
6.03
Dividend per shNT$
4.82
5.24
5.44
5.95
5.49
5.04
4.61
4.76
4.77
5.10
1.45
(1.46%)
1.11%
—
24.48
Div yield (avg)%
26.17
24.48
24.33
27.31
26.06
28.42
31.30
32.95
34.06
31.16
16.17
31.30
27.86
18
6.94
Payout ratio%
29.64
27.06
24.47
22.09
21.75
19.06
21.04
23.29
22.00
24.48
3.04
22.00
22.69
16
46.44
Shares (diluted)M
44.44
46.42
44.09
43.14
46.64
49.84
49.88
43.86
43.45
44.67
48.68
(0.86%)
0.65%
19
12.14
Buyback yield%
24.43
22.06
20.25
21.89
24.00
26.33
28.09
27.69
29.33
28.82
14.83
28.09
25.38
34
0.963
D/E ratiox
2.593
2.797
2.816
2.702
2.808
3.061
3.228
3.439
3.865
3.673
0.588
3.439
2.938
62
358.5
Enterprise valueNT$M
337.0
339.5
355.4
371.5
330.8
327.8
349.0
338.6
343.1
367.5
461.6
2.13%
0.73%
69
0.464
LT debtNT$B
0.951
1.027
1.005
1.042
1.103
1.201
1.146
1.124
1.017
1.032
0.666
(1.32%)
(0.35%)
6
Cost of revenue
7.09%
1.00×
Operating expenses
6.77%
0.97×
Cash and investments
17.02%
Goodwill & intangibles
16.30%