0.519
RevenueNT$B
0.801
0.822
0.858
0.902
0.929
0.948
0.985
1.040
1.065
1.102
0.571
3.47%
3.74%
48
27.71
Revenue growth%
17.16
14.52
14.39
12.21
12.58
15.34
16.98
19.69
18.69
19.28
4.14
18.69
16.16
95
23.43
Gross margin%
11.76
12.89
14.45
16.36
17.37
18.88
21.18
22.99
25.68
23.17
21.79
22.99
18.12
40
28.51
Operating margin%
4.70
6.34
7.43
7.37
6.12
7.14
6.97
8.42
8.59
8.33
21.43
8.33
7.26
7
5.92
Net margin%
31.75
34.35
35.44
34.83
34.12
33.70
35.62
37.88
38.35
37.02
18.37
37.02
35.13
9
30.59
P/E ratio (avg)x
21.51
23.35
24.62
26.23
27.04
27.84
23.71
24.65
26.21
26.68
18.50
26.21
25.43
47
7.462
EV/EBITx
19.40
21.23
19.21
19.37
19.55
18.78
16.78
17.42
18.59
18.72
13.46
18.59
18.99
89
2.73
FCF yield (avg)%
18.98
19.50
18.20
20.88
18.27
21.06
21.29
23.71
25.18
27.53
26.97
23.71
20.97
8
24.00
FCF margin%
23.13
23.33
21.53
18.58
17.12
18.22
18.44
19.43
18.34
16.81
8.39
18.34
18.51
60
0.541
FCF / Net incomex
1.389
1.458
1.588
1.633
1.628
1.697
1.733
1.879
1.896
1.920
1.681
1.879
1.665
17
28.60
ROIC%
1.06
3.11
2.45
1.42
1.35
0.40
2.92
1.41
1.77
2.20
18.80
1.77
1.60
80
14.95
Return on equity%
27.09
28.18
27.98
28.62
26.57
23.86
21.39
22.53
23.24
21.70
21.28
22.53
25.22
29
27.13
Return on assets%
21.65
21.39
24.22
24.72
26.16
25.05
25.35
25.24
25.86
28.47
6.36
25.35
25.15
21
3.81
EPSNT$
0.99
0.88
0.91
0.95
0.88
0.82
0.79
0.74
0.74
0.77
4.09
(2.48%)
(2.56%)
—
20.03
EPS growth%
0.66
0.40
0.40
0.68
2.34
3.13
5.63
4.04
3.75
5.91
20.95
4.04
2.73
87
2.22
Bookvalue per shNT$
3.04
2.85
3.08
3.30
3.00
3.27
3.63
3.27
3.46
3.87
3.54
5.21%
3.35%
—
2.16
FCF per shareNT$
4.31
4.39
4.60
5.27
5.31
6.09
6.38
6.96
7.26
7.32
1.22
6.62%
6.01%
—
1.69
Dividend per shNT$
2.09
2.28
2.65
3.08
3.21
3.33
3.87
3.68
4.28
4.27
2.85
5.86%
9.03%
—
2.23
Div yield (avg)%
15.69
18.27
21.22
22.79
23.44
23.67
25.49
25.89
25.45
26.56
6.47
25.49
23.55
38
8.02
Payout ratio%
11.44
11.71
11.56
8.64
10.10
12.60
12.03
11.83
10.41
12.80
19.35
12.03
11.64
72
200.9
Shares (diluted)M
212.7
208.8
238.0
251.4
266.2
269.2
276.3
281.8
269.3
309.6
201.2
3.07%
3.20%
11
7.11
Buyback yield%
4.21
6.11
6.65
5.30
3.23
1.36
0.40
3.40
5.49
3.04
15.66
3.04
3.80
81
0.717
D/E ratiox
1.566
1.555
1.543
1.652
1.535
1.533
1.649
1.765
1.663
1.677
0.349
1.663
1.607
57
535.4
Enterprise valueNT$M
280.7
267.0
293.0
305.2
293.3
313.7
347.5
386.0
357.0
363.4
572.0
4.38%
3.21%
50
949.5
LT debtNT$M
272.6
229.2
195.8
202.6
171.1
172.6
156.8
152.9
160.4
153.0
801.8
(2.22%)
(6.11%)
94
Cost of revenue
3.74%
1.00×
Operating expenses
3.61%
0.99×
Goodwill & intangibles
19.71%