0.628
RevenueNT$B
0.788
0.810
0.844
0.861
0.902
0.945
0.991
1.032
1.065
1.076
0.650
3.59%
3.49%
51
25.22
Revenue growth%
9.28
11.17
8.87
11.10
11.85
13.60
12.83
15.69
16.63
15.97
8.71
15.69
12.34
34
20.25
Gross margin%
21.03
21.16
20.12
19.15
21.59
21.11
18.41
19.90
18.68
21.06
11.28
19.90
20.57
14
8.42
Operating margin%
24.68
22.30
24.40
23.67
20.88
17.92
19.39
17.64
15.76
15.84
16.15
17.64
20.13
46
29.21
Net margin%
6.99
5.60
4.41
2.42
1.41
1.04
0.48
0.40
0.40
0.40
19.39
0.40
1.23
35
26.42
P/E ratio (avg)x
9.621
9.819
9.666
8.465
8.485
8.143
7.037
6.821
7.007
7.233
11.80
7.037
8.304
52
19.27
EV/EBITx
14.28
15.43
15.21
17.35
17.07
16.59
16.28
18.55
17.47
20.04
26.30
17.47
16.83
84
29.02
FCF yield (avg)%
0.87
2.99
3.69
2.20
0.43
0.40
1.91
0.40
0.40
0.40
21.93
0.40
0.65
93
17.48
FCF margin%
18.27
21.22
23.43
23.24
24.65
27.53
24.61
27.19
27.62
26.29
22.37
27.19
24.63
7
1.755
FCF / Net incomex
0.360
0.339
0.308
0.296
0.316
0.298
0.279
0.260
0.287
0.285
0.525
0.285
0.297
47
4.75
ROIC%
11.45
13.59
14.59
14.40
12.60
15.18
15.18
14.46
17.34
18.02
17.69
15.18
14.52
23
18.81
Return on equity%
29.18
27.36
28.41
29.80
30.44
28.19
30.90
28.76
30.11
30.98
20.21
30.11
29.49
63
16.20
Return on assets%
14.39
13.11
10.91
10.92
10.80
10.17
11.40
9.85
10.02
12.60
26.31
10.17
10.91
83
2.70
EPSNT$
3.42
3.42
4.06
4.79
4.72
5.28
6.18
7.25
8.24
8.82
2.83
13.33%
10.21%
—
9.62
EPS growth%
8.78
6.95
8.16
10.83
12.39
13.87
13.34
15.11
16.66
16.62
4.80
15.11
12.87
64
2.58
Bookvalue per shNT$
3.15
3.05
2.93
2.65
2.55
2.61
2.59
2.48
2.68
2.40
3.95
(1.14%)
(3.03%)
—
1.67
FCF per shareNT$
4.68
4.69
4.93
4.75
4.40
4.51
4.43
4.54
4.83
4.82
0.87
1.85%
1.30%
—
3.10
Dividend per shNT$
2.04
1.88
2.00
1.89
1.98
2.06
2.11
1.84
1.97
1.96
3.70
(0.17%)
(2.04%)
—
29.46
Div yield (avg)%
5.08
2.33
0.63
0.40
2.16
0.40
0.40
1.01
0.40
2.89
17.63
0.40
0.82
62
27.98
Payout ratio%
0.60
0.40
2.13
2.59
4.31
5.17
6.13
5.96
5.40
6.91
18.58
5.96
4.74
81
114.6
Shares (diluted)M
113.1
97.08
89.70
79.26
76.36
74.76
63.89
58.37
55.19
50.61
113.9
(7.90%)
(6.99%)
79
25.90
Buyback yield%
27.23
27.78
28.43
31.41
30.67
29.62
27.91
27.65
29.99
27.60
3.88
27.91
28.17
61
1.215
D/E ratiox
2.562
2.976
3.503
3.835
4.066
4.544
5.375
6.377
6.777
7.781
0.861
6.377
4.305
33
660.2
Enterprise valueNT$M
238.8
270.0
250.3
263.0
256.4
285.4
294.6
319.6
309.8
354.6
712.8
6.70%
4.24%
17
0.606
LT debtNT$B
1.180
1.116
1.060
1.146
1.338
1.426
1.349
1.417
1.651
1.555
0.487
3.05%
3.34%
12
Cost of revenue
3.49%
1.00×
Operating expenses
4.05%
1.06×
Goodwill & intangibles
15.83%