0.968
RevenueNT$B
0.867
0.902
0.946
0.977
1.040
1.112
1.150
1.224
1.305
1.386
1.037
5.92%
5.45%
64
8.93
Revenue growth%
0.87
3.13
0.40
1.38
0.40
0.40
0.40
0.40
0.40
0.40
3.67
0.40
0.40
37
5.64
Gross margin%
32.90
34.07
33.48
30.78
29.61
28.71
29.68
26.81
26.15
23.17
7.21
26.81
29.65
75
9.98
Operating margin%
24.90
22.71
20.98
19.50
18.58
18.21
16.95
17.51
18.60
20.18
8.09
18.21
19.05
60
21.24
Net margin%
33.27
35.31
37.17
38.22
36.06
38.39
36.37
34.77
34.22
32.17
3.29
34.77
35.68
36
11.61
P/E ratio (avg)x
31.79
33.67
37.88
44.23
47.34
49.44
48.03
45.25
52.17
58.98
32.76
49.44
46.29
12
20.29
EV/EBITx
46.74
50.19
54.07
55.40
54.89
51.11
53.25
54.73
59.30
58.76
25.70
54.73
54.40
13
7.38
FCF yield (avg)%
0.40
1.43
0.40
2.87
3.11
2.24
0.40
1.39
3.81
1.85
24.76
1.85
1.64
77
27.57
FCF margin%
18.23
17.00
15.77
18.75
15.77
14.57
16.05
18.96
17.06
15.77
20.85
16.05
16.52
31
1.276
FCF / Net incomex
1.133
1.024
1.081
1.080
0.926
0.993
0.859
0.916
0.957
0.880
1.237
0.916
0.975
31
25.03
ROIC%
34.15
34.20
31.34
29.31
29.75
27.07
24.99
25.74
27.32
26.44
20.02
26.44
28.31
77
24.01
Return on equity%
9.69
10.01
8.45
7.05
8.96
8.35
7.44
7.33
5.73
7.84
7.51
7.44
8.10
8
27.24
Return on assets%
9.84
12.04
13.48
14.73
15.74
15.46
14.04
13.58
11.98
9.96
18.83
13.58
13.53
95
8.16
EPSNT$
5.61
6.03
6.83
6.65
7.87
8.00
7.82
8.72
9.43
11.11
9.07
7.14%
6.88%
—
10.29
EPS growth%
25.87
28.14
28.68
28.13
25.29
24.53
27.44
29.22
29.94
28.65
7.06
28.65
28.13
77
8.00
Bookvalue per shNT$
8.50
8.91
8.98
8.87
10.40
12.35
13.31
13.47
13.48
13.51
6.76
5.36%
6.66%
—
8.60
FCF per shareNT$
5.34
5.82
6.53
7.14
7.03
7.03
7.98
7.77
7.79
8.77
6.14
4.50%
4.81%
—
4.28
Dividend per shNT$
3.01
2.94
2.79
2.47
2.32
2.38
2.16
2.32
2.17
2.19
4.74
(1.12%)
(3.10%)
—
20.59
Div yield (avg)%
15.29
15.41
13.99
14.57
13.43
14.79
14.20
15.77
16.42
17.93
23.89
15.77
15.04
82
17.00
Payout ratio%
1.64
4.05
4.01
5.21
4.03
6.08
5.42
4.80
3.64
5.43
8.24
5.42
4.42
59
81.07
Shares (diluted)M
78.13
74.48
79.75
77.85
68.03
69.86
60.83
63.86
56.89
54.46
78.29
(4.35%)
(3.12%)
33
14.85
Buyback yield%
24.17
21.56
20.88
20.10
19.31
22.07
23.19
23.32
26.18
28.46
20.40
23.32
22.63
74
0.143
D/E ratiox
1.666
1.568
1.716
1.776
2.030
2.277
2.237
2.306
2.195
2.336
0.923
2.277
2.112
79
1.090
Enterprise valueNT$B
1.273
1.456
1.384
1.593
1.577
1.660
1.789
1.696
1.898
1.879
0.264
3.56%
4.37%
76
1.350
LT debtNT$B
1.981
2.101
2.300
2.307
2.249
2.259
2.512
2.957
3.013
3.310
1.241
8.04%
5.54%
56
Cost of revenue
5.50%
1.00×
Operating expenses
5.61%
1.01×
Goodwill & intangibles
18.56%
Property and equipment
16.72%