0.566
RevenueNT$B
0.979
1.006
1.032
1.066
1.116
1.163
1.200
1.246
1.301
1.364
0.578
4.10%
3.93%
82
27.86
Revenue growth%
2.07
0.50
0.40
2.20
3.81
5.88
4.31
5.03
4.87
4.77
6.58
4.87
4.06
33
2.09
Gross margin%
31.99
30.37
30.88
29.40
31.85
29.99
29.02
29.31
27.51
25.60
11.29
29.02
29.70
44
2.83
Operating margin%
13.59
11.56
12.54
15.04
15.49
18.18
18.32
15.61
15.07
16.52
27.02
16.52
15.28
79
14.36
Net margin%
21.07
21.66
21.05
22.10
22.22
20.08
21.76
22.23
23.70
25.08
3.01
22.23
21.93
14
17.92
P/E ratio (avg)x
13.77
14.45
15.23
15.33
16.44
15.62
16.05
16.77
15.52
14.35
24.13
15.62
15.42
24
35.93
EV/EBITx
18.50
18.74
18.24
19.58
21.56
22.94
25.52
22.49
20.21
18.87
14.98
22.49
19.90
45
6.14
FCF yield (avg)%
20.89
22.29
23.10
22.09
22.46
21.66
22.14
24.23
26.19
25.14
24.17
24.23
22.37
95
12.28
FCF margin%
18.72
18.47
18.10
18.36
19.23
19.88
18.71
19.25
22.19
23.37
29.06
19.88
18.97
72
1.671
FCF / Net incomex
1.288
1.250
1.378
1.500
1.420
1.336
1.320
1.478
1.581
1.640
0.989
1.478
1.399
63
20.26
ROIC%
14.38
13.99
12.20
10.27
9.44
9.30
6.58
9.26
8.06
9.59
17.59
9.26
9.51
62
24.84
Return on equity%
10.84
12.31
11.41
9.60
7.34
6.75
9.04
11.25
12.49
14.45
8.57
11.25
11.05
46
9.18
Return on assets%
8.42
9.31
9.66
9.41
9.97
9.88
9.64
11.26
9.98
10.89
28.96
9.98
9.77
75
8.28
EPSNT$
4.40
4.37
4.86
5.31
5.01
5.18
5.15
5.59
5.77
6.23
9.26
4.47%
3.50%
—
11.38
EPS growth%
7.42
6.91
8.19
8.10
9.33
10.98
11.17
11.59
11.81
14.07
27.13
11.59
10.15
50
6.56
Bookvalue per shNT$
4.10
4.10
4.65
5.34
6.14
7.16
7.86
8.60
9.45
9.60
8.29
9.33%
10.21%
—
5.46
FCF per shareNT$
2.15
2.26
2.38
2.28
2.39
2.61
2.37
2.14
2.16
2.34
6.35
(0.39%)
1.63%
—
8.55
Dividend per shNT$
3.92
4.34
3.86
4.08
4.55
4.98
5.60
5.89
6.05
6.25
6.04
6.54%
5.43%
—
19.79
Div yield (avg)%
13.96
12.17
11.41
9.41
6.69
4.86
4.71
5.57
4.76
4.79
11.76
4.79
6.13
12
15.88
Payout ratio%
13.42
12.82
13.05
12.41
13.09
13.22
12.65
15.44
14.69
15.36
28.82
14.69
13.16
60
123.8
Shares (diluted)M
147.8
171.3
189.5
179.0
197.0
198.9
227.3
224.9
229.7
237.2
120.5
3.78%
5.44%
76
13.54
Buyback yield%
12.89
11.76
9.23
10.92
9.24
8.08
6.60
5.76
7.62
9.62
11.39
7.62
9.24
75
1.141
D/E ratiox
1.411
1.519
1.556
1.405
1.520
1.526
1.556
1.555
1.331
1.268
1.234
1.526
1.520
78
957.6
Enterprise valueNT$M
542.1
521.0
562.7
564.2
490.3
537.0
590.2
631.3
557.0
508.9
807.7
0.75%
(0.16%)
70
356.5
LT debtNT$M
897.0
903.5
950.0
896.5
983.7
907.1
942.0
856.2
890.9
855.5
155.9
(2.75%)
(1.42%)
55
Cost of revenue
3.86%
0.99×
Operating expenses
4.05%
1.01×
Property and equipment
20.27%
Goodwill & intangibles
16.01%