0.649
RevenueNT$B
0.696
0.760
0.804
0.856
0.913
1.002
1.105
1.183
1.309
1.447
0.666
9.64%
8.39%
63
17.86
Revenue growth%
1.29
1.28
1.16
0.40
0.53
0.40
1.40
0.40
0.40
0.40
17.17
0.40
0.47
19
5.37
Gross margin%
23.48
25.17
24.99
22.55
21.18
19.14
16.75
16.11
17.28
16.55
18.92
16.75
20.16
23
19.50
Operating margin%
19.98
22.25
21.04
23.28
22.10
19.63
18.90
16.14
15.33
17.61
18.20
17.61
19.80
74
14.02
Net margin%
13.43
12.65
13.06
14.48
12.93
12.54
10.30
12.83
12.49
12.90
4.73
12.54
12.86
67
34.44
P/E ratio (avg)x
24.90
21.14
20.20
18.19
19.47
19.24
18.80
17.18
15.84
13.82
31.02
17.18
19.02
70
27.06
EV/EBITx
18.52
15.97
14.07
12.89
13.00
11.56
11.67
10.30
9.396
8.268
8.150
10.30
12.28
22
24.64
FCF yield (avg)%
5.56
8.43
7.11
9.32
7.12
8.16
6.91
4.11
1.58
0.40
17.30
4.11
7.01
31
11.32
FCF margin%
22.67
23.70
22.43
22.20
23.85
24.04
23.73
23.83
21.30
19.10
14.40
23.73
23.18
9
1.496
FCF / Net incomex
1.064
1.129
0.990
0.865
0.761
0.698
0.632
0.647
0.679
0.594
1.547
0.647
0.729
47
11.48
ROIC%
25.71
25.40
23.68
22.56
19.58
20.76
20.54
17.63
16.27
15.86
23.81
17.63
20.65
32
9.10
Return on equity%
7.71
8.52
10.00
9.45
6.93
6.34
4.72
4.20
5.08
3.36
27.13
4.72
6.64
89
14.91
Return on assets%
7.98
9.30
9.56
8.30
10.98
10.02
9.82
11.77
9.42
8.13
10.17
9.82
9.49
62
4.80
EPSNT$
16.14
16.41
18.38
18.35
18.66
20.58
19.80
21.91
20.53
22.40
5.28
3.73%
4.54%
—
29.40
EPS growth%
6.29
7.78
10.59
7.75
10.35
12.39
11.02
8.21
6.15
3.59
7.77
8.21
7.99
75
14.00
Bookvalue per shNT$
8.29
9.53
9.81
11.37
11.77
11.20
12.45
14.54
14.27
13.73
3.25
3.13%
5.53%
—
9.63
FCF per shareNT$
8.88
9.09
9.05
8.81
9.16
8.79
10.28
10.01
9.67
10.66
5.82
3.09%
1.46%
—
14.85
Dividend per shNT$
11.30
11.36
11.85
14.06
15.01
15.45
15.38
18.18
20.39
20.70
10.46
6.63%
7.18%
—
26.48
Div yield (avg)%
15.11
17.00
16.43
18.92
18.43
16.51
16.69
14.27
11.40
10.90
2.31
14.27
16.47
64
3.14
Payout ratio%
30.32
32.49
30.64
29.59
31.33
28.90
29.19
31.46
33.75
35.09
11.21
31.46
30.99
29
66.45
Shares (diluted)M
73.99
73.73
79.97
86.63
95.67
94.41
104.7
106.6
97.74
101.8
67.50
1.25%
3.07%
75
16.00
Buyback yield%
15.01
12.20
9.73
11.08
8.86
7.39
7.28
8.87
9.59
6.86
2.82
7.39
9.23
74
1.358
D/E ratiox
0.223
0.233
0.224
0.251
0.278
0.259
0.234
0.243
0.244
0.269
1.556
0.244
0.244
80
109.8
Enterprise valueNT$M
528.9
557.8
539.8
504.9
547.1
495.9
459.8
497.1
564.2
595.1
374.1
1.70%
0.10%
41
0.728
LT debtNT$B
1.445
1.746
1.838
2.068
2.262
2.645
2.793
3.056
2.986
3.577
0.466
9.60%
10.43%
87
Cost of revenue
8.39%
1.00×
Operating expenses
8.20%
0.98×
Property and equipment
17.27%