0.795
RevenueNT$B
0.682
0.722
0.768
0.820
0.893
0.966
1.062
1.157
1.248
1.372
0.888
8.97%
8.25%
28
24.12
Revenue growth%
18.65
19.05
18.66
18.03
18.33
15.38
13.93
14.01
13.06
10.69
27.10
13.93
16.70
10
21.58
Gross margin%
21.62
21.54
19.18
18.15
17.69
19.26
21.12
23.91
23.28
22.13
16.66
22.13
21.33
64
29.05
Operating margin%
11.39
8.55
6.34
5.18
5.29
3.56
5.38
7.87
6.96
5.98
4.48
5.98
6.16
94
28.43
Net margin%
15.95
18.47
21.40
20.86
22.94
20.68
20.30
23.24
25.34
27.19
8.32
23.24
21.13
26
9.783
P/E ratio (avg)x
11.48
10.62
10.68
9.526
10.39
9.711
9.709
9.653
9.470
9.313
6.175
9.653
9.710
81
17.64
EV/EBITx
23.95
21.89
23.21
20.10
17.28
16.39
16.14
14.94
15.18
13.15
36.15
15.18
16.83
12
24.33
FCF yield (avg)%
0.40
2.48
4.81
2.82
0.58
0.40
1.40
4.25
6.99
8.78
16.94
4.25
2.65
86
27.92
FCF margin%
25.07
23.22
25.93
24.26
26.89
26.16
25.23
27.13
27.37
30.08
6.01
27.13
26.05
73
0.397
FCF / Net incomex
0.901
0.843
0.781
0.763
0.795
0.802
0.907
1.007
0.960
0.931
0.819
0.931
0.872
72
12.33
ROIC%
9.46
11.90
10.67
10.91
12.23
12.23
11.05
9.89
10.83
11.18
11.09
11.05
10.98
73
10.04
Return on equity%
15.32
12.35
13.36
11.09
9.18
8.73
6.45
4.49
4.11
2.19
20.42
4.49
8.96
53
15.08
Return on assets%
6.50
3.83
4.91
4.06
3.43
5.69
5.89
3.43
2.08
4.48
12.17
4.48
4.27
31
1.25
EPSNT$
0.87
0.84
0.80
0.85
0.76
0.78
0.81
0.89
0.78
0.84
1.28
2.03%
(1.32%)
—
16.46
EPS growth%
14.24
15.24
14.27
11.68
14.03
14.99
13.46
12.67
10.51
9.54
11.96
12.67
13.75
78
1.39
Bookvalue per shNT$
0.61
0.65
0.65
0.58
0.51
0.47
0.46
0.49
0.46
0.43
1.37
(3.25%)
(3.98%)
—
0.79
FCF per shareNT$
1.45
1.59
1.82
1.92
2.15
2.53
2.93
3.16
3.11
3.00
0.34
6.89%
8.93%
—
1.30
Dividend per shNT$
0.74
0.84
0.89
0.87
0.96
1.00
1.00
0.96
0.97
1.04
0.51
1.68%
5.01%
—
20.69
Div yield (avg)%
25.03
25.34
24.07
23.90
22.76
19.90
18.35
15.78
15.04
15.08
15.62
15.78
21.33
55
12.99
Payout ratio%
2.00
0.40
0.40
0.40
0.40
2.68
0.40
0.40
1.44
2.83
20.51
1.44
0.40
88
275.3
Shares (diluted)M
258.1
279.6
262.2
245.2
226.1
229.5
230.8
201.2
209.9
229.3
283.7
0.29%
(1.84%)
23
18.42
Buyback yield%
17.59
19.02
20.15
22.11
21.19
19.50
18.02
18.45
20.13
21.68
28.01
19.50
19.81
60
1.670
D/E ratiox
0.153
0.175
0.183
0.197
0.198
0.196
0.214
0.242
0.234
0.228
1.152
0.228
0.198
8
664.2
Enterprise valueNT$M
171.9
194.0
193.7
195.2
212.8
241.3
240.4
240.1
277.8
308.4
638.3
7.70%
6.74%
33
1.082
LT debtNT$B
1.532
1.750
1.710
1.862
1.907
2.015
2.353
2.691
2.961
2.796
0.863
7.96%
5.83%
53
Cost of revenue
8.24%
1.00×
Operating expenses
8.29%
1.00×
Goodwill & intangibles
18.78%