0.569
RevenueNT$B
1.167
1.175
1.177
1.164
1.154
1.187
1.220
1.228
1.225
1.266
0.629
1.87%
0.91%
24
12.11
Revenue growth%
20.44
21.35
21.06
21.17
20.44
18.13
17.28
14.54
17.39
20.25
18.36
17.39
20.35
17
29.17
Gross margin%
2.40
2.67
1.93
0.40
0.40
0.40
2.52
2.85
4.43
3.39
29.21
2.85
2.46
56
24.30
Operating margin%
8.92
6.60
5.55
8.42
7.28
6.24
8.68
7.22
9.27
11.80
16.78
8.68
7.85
10
11.59
Net margin%
13.53
13.42
13.65
12.00
9.23
8.13
9.84
8.61
9.57
10.04
20.29
9.57
9.94
52
34.02
P/E ratio (avg)x
11.43
10.58
9.677
9.070
7.689
7.699
6.492
6.995
6.383
6.435
19.18
6.492
7.694
52
9.844
EV/EBITx
11.17
13.16
14.78
14.28
16.66
16.76
17.70
16.99
19.54
23.29
7.534
17.70
16.71
60
23.55
FCF yield (avg)%
28.59
27.55
25.41
27.49
26.19
27.96
25.91
28.74
25.92
23.97
20.07
25.92
26.84
63
12.77
FCF margin%
15.40
15.10
16.86
16.25
17.00
18.95
16.56
18.30
15.96
15.30
24.99
16.56
16.40
5
1.243
FCF / Net incomex
0.178
0.158
0.153
0.140
0.121
0.117
0.114
0.113
0.111
0.109
0.105
0.113
0.119
72
20.83
ROIC%
16.95
19.94
22.20
22.65
23.96
22.12
20.22
17.85
19.31
18.95
19.01
19.31
20.08
83
24.08
Return on equity%
8.33
11.08
13.91
13.61
14.86
13.55
16.25
17.20
19.89
19.86
2.88
17.20
14.39
9
28.92
Return on assets%
19.55
17.02
15.99
17.80
14.81
15.93
17.51
18.21
17.08
17.85
12.31
17.51
17.30
10
9.23
EPSNT$
4.33
4.46
4.45
4.30
3.96
4.21
4.00
4.49
4.38
4.75
9.82
3.70%
0.95%
—
18.26
EPS growth%
1.44
0.40
0.40
0.68
1.68
4.36
1.44
2.51
4.82
6.09
2.94
4.36
1.56
88
2.72
Bookvalue per shNT$
7.13
7.56
6.69
7.28
6.50
7.03
7.39
7.95
8.29
8.30
3.80
5.03%
1.80%
—
6.01
FCF per shareNT$
4.70
4.72
4.95
5.40
6.01
6.85
7.73
8.07
9.10
9.36
8.01
9.27%
8.28%
—
7.61
Dividend per shNT$
3.29
3.26
2.78
2.99
2.70
2.74
2.55
2.24
2.02
1.87
2.67
(7.05%)
(5.20%)
—
23.25
Div yield (avg)%
5.84
4.75
6.32
8.74
5.81
6.01
4.71
7.28
6.67
8.73
2.83
6.67
6.16
71
24.25
Payout ratio%
0.40
1.46
0.40
2.44
3.12
4.06
1.63
2.73
4.25
3.12
9.51
3.12
2.59
43
34.67
Shares (diluted)M
36.13
32.15
32.66
30.13
30.72
30.74
30.22
28.35
27.96
28.33
34.31
(1.60%)
(1.29%)
92
19.15
Buyback yield%
21.66
23.04
20.11
22.94
25.26
25.86
24.86
25.76
25.13
25.25
21.98
25.25
25.00
63
0.416
D/E ratiox
1.114
1.182
1.360
1.279
1.301
1.422
1.615
1.863
1.801
1.821
1.223
1.801
1.391
22
744.7
Enterprise valueNT$M
286.6
285.8
322.2
325.0
328.6
353.1
376.3
411.4
457.2
443.6
305.6
6.19%
3.85%
76
868.1
LT debtNT$M
289.4
331.6
388.0
457.4
480.1
517.0
509.2
573.6
581.7
621.8
787.0
5.31%
7.75%
43
Cost of revenue
0.90%
1.00×
Operating expenses
1.33%
1.04×
Cash and investments
19.77%
Goodwill & intangibles
16.27%