0.721
RevenueNT$B
1.037
1.128
1.234
1.340
1.449
1.583
1.703
1.833
1.961
2.104
0.755
7.74%
8.05%
76
23.49
Revenue growth%
16.31
14.63
15.80
13.20
12.18
12.08
12.28
9.48
7.90
5.85
7.29
9.48
12.23
39
5.92
Gross margin%
20.87
22.78
25.59
27.11
24.16
24.53
27.43
27.80
26.15
24.53
13.31
26.15
25.06
32
25.95
Operating margin%
5.77
5.68
5.38
2.81
2.28
3.39
4.87
5.37
5.89
7.62
24.04
5.37
5.37
86
2.23
Net margin%
3.90
5.46
5.56
5.30
3.18
3.54
5.85
7.33
8.05
11.01
10.16
7.33
5.51
14
35.30
P/E ratio (avg)x
15.40
14.90
16.90
16.51
16.03
18.38
17.23
18.82
21.98
23.00
33.96
18.82
17.07
42
23.81
EV/EBITx
21.99
19.19
18.12
17.71
18.25
19.05
17.65
19.10
18.81
18.78
13.11
18.81
18.79
92
20.42
FCF yield (avg)%
17.34
17.00
19.16
18.39
17.91
18.61
17.18
19.73
19.81
21.00
19.04
19.73
18.50
23
9.51
FCF margin%
19.84
20.16
23.04
24.38
25.15
22.55
23.70
21.07
23.84
22.49
8.41
22.55
22.80
80
0.780
FCF / Net incomex
0.343
0.351
0.336
0.364
0.331
0.326
0.356
0.374
0.352
0.354
0.878
0.354
0.352
47
21.94
ROIC%
2.25
3.53
2.77
3.41
0.64
2.49
4.31
6.78
8.49
9.17
10.08
6.78
3.47
72
18.77
Return on equity%
5.10
3.91
4.80
5.79
4.59
4.45
5.22
3.00
3.27
0.65
21.65
3.27
4.52
8
20.33
Return on assets%
0.40
0.40
1.02
0.40
0.40
0.40
0.40
0.40
0.40
3.38
28.52
0.40
0.40
32
3.66
EPSNT$
3.20
3.39
3.78
4.04
4.49
4.35
4.26
4.01
4.26
4.55
3.82
0.26%
4.42%
—
27.79
EPS growth%
26.09
26.23
27.93
27.19
29.63
29.43
26.49
25.72
25.59
25.30
11.52
25.72
26.36
13
2.15
Bookvalue per shNT$
6.33
6.68
6.57
7.14
7.76
8.26
7.21
7.27
8.06
8.00
7.25
0.61%
2.27%
—
8.20
FCF per shareNT$
7.00
8.30
9.68
9.55
10.00
11.78
13.44
14.78
16.41
17.43
2.53
11.76%
11.50%
—
2.25
Dividend per shNT$
3.40
3.57
3.85
4.02
3.86
3.59
3.57
3.34
3.58
3.56
4.15
(1.63%)
0.02%
—
2.95
Div yield (avg)%
26.31
26.06
23.78
22.39
24.62
26.14
26.43
23.98
21.50
22.83
12.11
23.98
24.30
66
13.22
Payout ratio%
37.94
38.08
37.89
35.19
35.97
34.79
37.33
35.07
34.06
31.63
19.50
34.79
35.58
71
195.7
Shares (diluted)M
213.7
206.6
210.2
232.8
225.2
221.4
255.5
257.1
270.0
281.2
206.4
4.55%
2.28%
83
16.68
Buyback yield%
7.20
5.66
5.68
6.22
5.02
5.90
7.34
6.58
7.38
6.05
14.42
6.58
6.13
30
1.099
D/E ratiox
0.496
0.440
0.443
0.432
0.378
0.335
0.298
0.302
0.327
0.311
0.562
0.311
0.356
43
1.572
Enterprise valueNT$B
0.458
0.435
0.411
0.389
0.423
0.474
0.487
0.545
0.551
0.579
1.316
6.48%
3.20%
75
1,256
LT debtNT$M
633.4
676.1
624.2
613.1
607.4
547.8
580.0
551.2
555.8
588.0
994.9
(0.65%)
(1.22%)
65
Cost of revenue
8.05%
1.00×
Operating expenses
8.82%
1.07×