0.098
RevenueNT$B
0.766
0.807
0.857
0.896
0.956
1.001
1.063
1.105
1.161
1.229
0.105
5.17%
5.52%
82
28.07
Revenue growth%
7.98
7.75
5.89
8.40
10.84
12.29
10.30
9.44
10.81
10.15
22.84
10.30
9.79
11
8.82
Gross margin%
24.95
24.45
23.07
20.85
23.00
22.74
25.38
27.26
24.89
27.60
14.48
25.38
24.67
55
10.67
Operating margin%
19.53
19.57
16.57
16.26
18.99
17.20
19.30
18.53
21.24
21.16
12.06
19.30
19.14
11
6.35
Net margin%
0.76
0.40
1.68
3.20
3.89
3.30
5.58
3.65
1.06
2.65
22.44
3.30
2.93
88
20.23
P/E ratio (avg)x
28.98
34.22
35.17
35.79
37.16
43.89
42.35
45.61
44.22
43.41
11.09
43.89
39.75
80
32.83
EV/EBITx
6.578
5.720
5.986
5.655
5.142
4.446
4.752
4.870
4.805
4.762
15.45
4.762
5.006
77
16.60
FCF yield (avg)%
29.98
32.84
31.11
31.33
33.94
34.17
36.44
34.09
35.78
34.70
9.13
34.70
34.02
86
23.04
FCF margin%
22.42
19.65
18.42
20.17
18.26
16.16
18.29
16.31
17.78
17.42
26.02
17.42
18.28
79
1.631
FCF / Net incomex
0.970
0.951
0.999
1.126
1.292
1.257
1.217
1.274
1.206
1.272
0.733
1.257
1.212
71
23.65
ROIC%
12.11
14.48
16.70
14.13
11.49
12.64
10.04
11.18
14.02
15.81
22.57
12.64
13.33
42
13.34
Return on equity%
12.54
14.85
12.24
10.73
9.40
9.94
9.06
9.86
12.53
10.18
10.08
9.94
10.46
42
6.36
Return on assets%
3.50
4.71
6.62
9.19
7.26
5.89
7.94
7.86
10.65
8.74
15.18
7.94
7.56
53
1.72
EPSNT$
3.59
4.05
4.21
4.94
5.30
5.15
5.53
6.50
6.73
7.49
1.90
7.16%
8.64%
—
29.92
EPS growth%
5.49
7.62
7.26
6.97
9.91
12.48
10.96
12.39
13.80
11.96
15.93
12.39
10.43
61
1.13
Bookvalue per shNT$
2.97
3.07
3.32
3.69
3.70
4.35
4.39
4.96
5.75
6.91
3.52
13.31%
10.86%
—
3.84
FCF per shareNT$
5.48
5.99
5.72
5.27
4.87
4.81
4.41
4.57
5.11
4.50
5.41
(1.58%)
(0.91%)
—
2.16
Dividend per shNT$
8.32
9.93
9.88
10.80
11.15
12.17
13.29
14.29
13.86
15.82
3.98
7.26%
8.42%
—
25.35
Div yield (avg)%
19.52
22.46
24.16
21.66
22.58
21.70
19.23
16.55
15.02
12.07
6.27
16.55
20.59
47
8.34
Payout ratio%
7.89
9.30
10.21
7.74
4.96
2.61
1.76
1.19
1.00
1.49
10.51
1.49
3.78
38
99.38
Shares (diluted)M
99.52
94.06
84.53
87.35
90.06
97.54
94.58
103.4
104.3
100.8
98.73
2.28%
(0.86%)
70
29.81
Buyback yield%
9.68
9.51
9.97
7.41
9.00
7.60
7.08
9.63
12.51
13.42
22.35
9.63
9.57
22
0.292
D/E ratiox
1.878
1.879
1.876
2.045
2.003
2.029
2.253
2.580
3.021
3.054
0.494
2.580
2.037
53
0.888
Enterprise valueNT$B
1.263
1.404
1.364
1.483
1.380
1.243
1.335
1.465
1.411
1.353
0.672
(0.41%)
1.58%
39
0.157
LT debtNT$B
0.552
0.594
0.659
0.763
0.777
0.885
0.956
1.034
1.117
1.199
0.750
9.04%
8.19%
46
Cost of revenue
5.52%
1.00×
Operating expenses
4.38%
0.90×
Goodwill & intangibles
18.07%
Property and equipment
16.31%