0.894
RevenueNT$B
1.847
2.038
2.202
2.429
2.592
2.757
3.052
3.263
3.508
3.733
0.956
7.57%
8.00%
28
3.15
Revenue growth%
4.58
1.82
4.17
5.30
7.54
6.47
4.95
4.13
5.27
7.15
12.74
5.27
5.11
48
7.57
Gross margin%
7.40
6.68
8.82
10.16
12.62
10.00
9.11
6.90
7.07
6.34
4.21
7.07
8.11
88
4.49
Operating margin%
8.64
9.03
9.44
6.59
3.90
4.31
5.07
7.53
6.71
4.54
25.33
5.07
6.65
10
5.82
Net margin%
22.10
23.16
20.86
21.34
22.95
22.17
23.21
21.97
23.32
25.42
10.20
23.21
22.56
42
31.83
P/E ratio (avg)x
54.00
51.41
49.24
46.51
52.57
60.58
64.54
70.49
66.92
75.50
31.65
66.92
57.29
32
9.647
EV/EBITx
21.26
22.71
24.99
26.88
28.05
31.19
32.96
37.33
37.86
40.19
22.87
37.33
29.62
56
7.18
FCF yield (avg)%
32.63
33.23
35.22
36.84
34.23
33.72
33.45
32.71
35.58
36.75
28.24
33.72
33.98
61
8.77
FCF margin%
6.18
3.24
0.48
0.45
0.40
0.40
0.40
0.40
2.94
4.48
28.99
0.40
0.46
83
1.309
FCF / Net incomex
0.380
0.349
0.307
0.300
0.321
0.341
0.337
0.335
0.310
0.295
0.495
0.335
0.328
19
9.33
ROIC%
22.29
24.33
21.97
22.16
23.65
21.35
22.64
22.91
24.73
24.22
13.64
22.91
22.78
86
7.33
Return on equity%
17.00
14.71
12.72
11.95
10.52
11.46
8.95
8.14
9.55
7.62
21.49
8.95
10.99
33
17.66
Return on assets%
15.16
14.40
12.94
14.85
17.58
16.92
19.56
21.26
20.81
19.24
3.51
19.56
17.25
33
21.05
EPSNT$
27.54
31.13
31.38
31.85
29.60
32.70
34.30
32.95
35.52
36.17
21.59
4.09%
3.05%
—
15.36
EPS growth%
18.37
18.72
16.06
18.27
15.79
14.83
12.78
11.36
13.50
12.78
20.01
12.78
15.31
50
6.20
Bookvalue per shNT$
8.45
7.58
7.93
7.32
6.39
5.50
4.91
5.26
4.97
4.82
10.04
(5.50%)
(6.15%)
—
19.31
FCF per shareNT$
5.55
6.32
7.25
7.24
7.08
7.90
7.95
8.77
8.91
8.84
20.09
4.54%
5.03%
—
17.77
Dividend per shNT$
6.72
6.62
6.58
7.06
7.88
9.22
10.61
12.38
14.04
15.51
10.08
14.50%
9.68%
—
27.44
Div yield (avg)%
10.69
10.47
7.83
5.06
2.34
1.17
3.54
6.22
4.71
3.32
17.52
3.54
4.89
34
7.71
Payout ratio%
13.82
13.86
13.33
12.71
13.39
11.34
11.97
11.50
12.69
12.39
29.89
11.97
12.70
32
55.19
Shares (diluted)M
38.09
33.60
29.37
25.51
24.91
22.28
21.54
20.64
20.31
18.09
52.11
(6.20%)
(7.68%)
43
13.18
Buyback yield%
21.89
24.50
21.82
21.46
21.16
23.65
24.09
22.13
23.76
25.24
8.82
23.76
22.89
30
1.222
D/E ratiox
0.989
1.140
1.220
1.256
1.353
1.487
1.453
1.560
1.814
1.991
0.612
1.560
1.403
77
0.451
Enterprise valueNT$B
2.931
3.300
3.665
4.066
4.138
4.437
4.877
4.734
5.004
5.157
1.767
4.50%
7.12%
16
2.115
LT debtNT$B
0.813
0.945
1.094
1.240
1.462
1.651
1.896
1.904
1.902
2.034
1.015
6.83%
9.99%
59
Cost of revenue
7.90%
0.99×
Operating expenses
7.92%
0.99×
Goodwill & intangibles
17.60%
Property and equipment
17.46%