0.425
RevenueNT$B
0.974
0.968
0.988
1.011
1.017
1.044
1.047
1.032
1.048
1.068
0.444
0.98%
0.81%
62
15.74
Revenue growth%
3.52
2.34
1.01
2.21
4.55
1.58
3.79
3.73
6.46
7.74
21.60
3.79
3.62
45
21.36
Gross margin%
25.23
24.96
24.25
21.59
23.85
25.14
26.64
29.07
30.95
31.60
8.53
29.07
25.18
75
19.33
Operating margin%
8.77
8.73
7.64
6.93
4.84
4.27
5.81
6.97
9.88
7.65
2.48
6.97
7.31
78
12.36
Net margin%
0.40
0.40
0.73
2.81
4.76
3.52
6.17
8.10
9.39
12.10
19.35
8.10
4.14
65
21.66
P/E ratio (avg)x
50.72
55.11
62.61
62.36
67.17
71.07
81.63
96.26
106.8
119.7
20.80
96.26
69.12
8
37.46
EV/EBITx
6.322
6.634
7.232
7.538
6.593
5.800
5.797
6.180
5.531
5.871
23.21
5.800
6.251
16
4.60
FCF yield (avg)%
26.89
27.03
26.55
26.73
25.91
25.41
25.69
25.44
28.25
28.90
27.23
25.69
26.64
51
27.08
FCF margin%
7.41
7.45
6.20
6.06
6.22
3.50
2.62
3.67
5.90
4.43
18.26
3.67
5.98
92
0.329
FCF / Net incomex
1.120
1.169
1.273
1.287
1.421
1.524
1.470
1.584
1.432
1.383
1.664
1.470
1.402
51
17.26
ROIC%
23.05
25.25
23.31
20.31
22.63
24.60
25.72
23.74
26.18
27.72
7.44
25.72
24.17
22
8.14
Return on equity%
13.55
13.58
15.13
14.76
14.69
17.63
19.21
21.59
23.26
20.32
17.38
20.32
16.38
16
17.71
Return on assets%
0.49
1.65
1.10
0.40
0.81
0.40
0.62
0.40
3.16
0.60
17.74
0.60
0.61
91
3.55
EPSNT$
1.61
1.60
1.45
1.59
1.63
1.66
1.74
1.94
1.92
2.00
3.68
4.22%
2.41%
—
11.71
EPS growth%
19.29
20.54
18.35
18.89
18.77
18.43
16.63
17.34
20.06
19.48
12.65
18.43
18.83
68
2.49
Bookvalue per shNT$
1.64
1.47
1.49
1.36
1.47
1.40
1.26
1.29
1.30
1.40
1.33
(0.97%)
(2.17%)
—
4.25
FCF per shareNT$
3.15
2.81
3.07
3.24
3.02
3.07
3.18
3.19
3.20
2.86
2.44
(1.10%)
(1.28%)
—
4.02
Dividend per shNT$
4.49
4.64
4.69
4.09
4.48
4.70
4.58
4.55
4.06
3.93
1.55
(2.55%)
(2.35%)
—
24.18
Div yield (avg)%
8.13
9.58
10.34
12.48
12.32
10.18
12.14
14.62
17.49
15.96
20.13
14.62
12.23
88
8.71
Payout ratio%
22.56
25.49
25.62
25.18
27.64
26.78
24.36
22.64
22.63
23.41
8.85
23.41
24.77
34
108.2
Shares (diluted)M
93.84
86.43
95.83
88.87
93.61
92.28
88.40
84.30
85.77
83.29
110.1
(2.31%)
(0.72%)
34
8.32
Buyback yield%
24.65
26.17
25.53
27.86
26.54
27.62
28.50
28.91
28.89
29.97
21.39
28.89
27.74
40
1.094
D/E ratiox
0.384
0.360
0.378
0.399
0.414
0.377
0.335
0.320
0.350
0.347
0.909
0.347
0.368
37
720.9
Enterprise valueNT$M
117.4
114.1
108.7
99.72
88.27
93.94
98.77
107.1
117.5
105.8
192.3
3.70%
(1.87%)
54
0.384
LT debtNT$B
1.203
1.354
1.603
1.760
2.046
2.029
2.368
2.519
3.024
3.033
0.515
8.19%
10.15%
48
Cost of revenue
0.82%
1.00×
Operating expenses
0.82%
1.00×
Goodwill & intangibles
19.68%
Property and equipment
18.27%