0.314
RevenueNT$B
1.122
1.135
1.172
1.214
1.226
1.252
1.250
1.292
1.308
1.329
0.333
1.63%
1.98%
76
24.21
Revenue growth%
15.13
15.97
13.83
11.52
10.58
8.90
9.41
9.31
7.27
7.39
28.86
8.90
9.99
86
27.73
Gross margin%
27.91
30.81
28.93
30.09
31.86
31.15
30.03
29.33
30.37
32.84
29.54
30.37
30.23
13
9.65
Operating margin%
26.54
26.76
25.86
28.59
25.85
25.77
28.27
29.68
32.47
32.21
8.48
29.68
27.52
64
20.12
Net margin%
5.01
4.09
2.03
0.40
0.40
0.40
0.40
0.40
0.40
1.18
24.44
0.40
0.40
6
25.74
P/E ratio (avg)x
25.84
26.00
25.62
27.01
24.79
24.56
26.99
30.31
27.80
29.30
13.56
27.80
26.49
64
29.68
EV/EBITx
24.02
24.93
26.51
24.35
26.18
29.22
26.80
27.98
25.68
27.99
8.173
27.98
26.35
19
10.02
FCF yield (avg)%
21.71
23.24
23.84
23.13
25.29
22.39
22.01
23.94
24.69
22.77
15.67
22.77
23.18
40
19.40
FCF margin%
10.08
9.69
8.29
5.34
7.55
6.10
8.69
10.14
9.67
8.76
8.26
8.76
8.72
85
0.973
FCF / Net incomex
1.720
1.649
1.597
1.726
1.915
1.912
1.999
2.202
2.347
2.689
1.001
2.202
1.913
75
11.26
ROIC%
13.65
13.91
16.24
13.83
15.63
14.59
16.67
14.20
15.17
12.97
24.39
14.59
14.39
40
12.36
Return on equity%
10.64
13.22
10.35
7.55
10.32
10.03
9.99
7.78
9.18
6.67
24.84
9.18
10.01
73
20.31
Return on assets%
21.68
22.99
22.71
20.48
22.28
20.71
23.60
23.24
23.33
20.49
5.46
23.24
22.49
39
14.30
EPSNT$
14.97
15.75
16.29
15.68
14.79
14.15
12.62
11.90
11.45
11.57
14.62
(4.80%)
(3.58%)
—
23.53
EPS growth%
25.16
23.98
26.05
26.93
28.65
30.16
30.15
28.56
25.57
28.54
25.50
28.56
27.73
55
23.83
Bookvalue per shNT$
16.93
18.08
17.74
18.27
19.16
21.72
22.15
21.75
20.42
21.28
23.65
2.12%
3.10%
—
13.27
FCF per shareNT$
19.33
21.52
23.05
21.06
20.75
20.09
22.39
21.94
22.97
24.72
26.67
3.56%
2.38%
—
5.60
Dividend per shNT$
16.76
15.25
16.77
18.39
17.58
18.62
20.39
19.02
19.98
19.55
13.63
2.15%
1.26%
—
3.73
Div yield (avg)%
7.95
9.21
9.47
11.63
10.69
10.10
10.88
8.59
9.29
9.57
21.63
9.57
9.52
58
25.78
Payout ratio%
8.99
8.67
6.61
6.45
9.35
10.59
9.03
6.55
5.22
8.21
17.44
8.21
8.44
19
33.15
Shares (diluted)M
60.00
67.02
67.94
77.18
91.95
96.13
110.6
125.9
135.1
135.6
33.51
8.07%
10.37%
91
11.12
Buyback yield%
17.14
14.55
12.71
11.03
8.52
7.31
6.48
8.92
10.20
9.84
19.92
8.92
10.02
13
1.734
D/E ratiox
1.819
2.088
2.044
2.030
2.037
2.454
2.478
2.938
3.453
4.122
1.382
2.938
2.271
14
1,359
Enterprise valueNT$M
377.7
399.4
440.9
462.4
443.3
446.2
426.0
414.5
440.3
406.5
613.7
(1.72%)
1.62%
38
1.306
LT debtNT$B
0.939
0.944
0.956
1.020
1.014
0.867
0.756
0.704
0.746
0.767
0.976
(5.42%)
(1.54%)
48
Cost of revenue
1.87%
0.99×
Operating expenses
2.25%
1.03×
Property and equipment
20.81%