0.178
RevenueNT$B
0.994
1.001
1.005
1.037
1.046
1.088
1.104
1.126
1.125
1.147
0.197
1.86%
1.40%
51
4.19
Revenue growth%
14.99
13.28
11.77
10.20
9.68
8.50
7.22
10.21
8.00
6.15
23.65
8.00
9.94
16
11.64
Gross margin%
17.46
16.73
16.09
13.69
15.17
17.84
17.02
15.68
16.33
14.44
10.69
16.33
16.21
39
22.66
Operating margin%
31.95
31.22
33.70
32.40
29.74
31.23
29.71
31.98
31.70
33.90
8.76
31.70
31.82
59
3.28
Net margin%
9.89
8.15
5.27
3.67
4.97
3.84
6.80
7.49
10.02
11.36
15.82
7.49
7.14
38
28.16
P/E ratio (avg)x
9.078
9.737
8.894
9.044
8.746
8.728
9.081
7.879
7.392
8.059
12.35
8.059
8.820
84
19.34
EV/EBITx
24.73
21.86
22.25
21.97
23.03
23.45
21.92
23.05
21.22
20.22
11.34
21.92
22.11
56
29.70
FCF yield (avg)%
18.99
19.99
21.53
23.34
24.87
23.76
26.50
27.35
25.20
26.15
14.15
26.15
24.31
31
17.70
FCF margin%
21.49
23.49
24.38
23.74
23.12
20.77
19.70
20.29
17.99
18.29
19.66
19.70
21.13
67
0.966
FCF / Net incomex
0.855
0.959
1.020
1.036
0.985
0.900
1.011
1.014
1.129
1.148
0.843
1.014
1.013
11
13.78
ROIC%
15.85
13.59
11.14
9.10
6.42
6.86
4.97
3.52
4.72
6.21
29.03
4.97
6.64
94
17.38
Return on equity%
29.06
27.07
25.46
28.09
27.78
26.21
29.07
30.45
30.28
27.84
25.66
29.07
27.96
18
14.24
Return on assets%
23.11
23.48
25.44
22.83
20.78
21.53
22.47
23.15
22.16
23.73
26.07
22.47
22.97
78
1.20
EPSNT$
1.79
1.59
1.43
1.33
1.39
1.53
1.47
1.58
1.40
1.25
1.24
(2.03%)
(3.02%)
—
26.02
EPS growth%
17.44
19.04
18.38
20.41
20.08
21.21
22.45
19.50
20.13
19.79
17.30
20.13
19.94
46
0.32
Bookvalue per shNT$
0.54
0.64
0.73
0.85
0.86
0.97
0.95
1.09
1.08
1.14
2.12
5.94%
7.80%
—
0.91
FCF per shareNT$
2.51
2.55
2.36
2.57
2.43
2.40
2.39
2.63
2.52
2.87
1.79
3.43%
1.93%
—
1.32
Dividend per shNT$
1.96
2.20
2.43
2.83
2.63
2.98
3.33
3.43
3.43
3.36
2.00
5.00%
5.38%
—
13.51
Div yield (avg)%
21.74
22.55
20.16
21.96
20.18
22.78
21.30
22.40
25.22
23.73
15.82
22.78
22.18
77
21.50
Payout ratio%
0.94
0.93
0.40
0.40
1.80
2.17
2.76
2.08
2.68
3.87
13.72
2.68
1.94
42
568.3
Shares (diluted)M
540.7
573.7
560.5
546.0
524.5
542.9
536.7
504.9
575.3
640.0
584.2
4.06%
1.21%
85
14.22
Buyback yield%
5.03
3.43
2.96
3.10
2.76
1.80
3.35
2.02
3.24
6.00
2.27
3.24
3.17
60
0.171
D/E ratiox
1.262
1.250
1.439
1.539
1.733
1.980
2.201
2.615
2.789
2.745
0.857
2.615
1.857
21
964.8
Enterprise valueNT$M
433.0
482.9
465.1
528.7
609.7
617.7
664.4
760.4
862.2
802.3
560.3
5.64%
7.41%
56
0.906
LT debtNT$B
0.531
0.574
0.667
0.635
0.750
0.766
0.826
0.891
1.056
1.124
0.856
8.44%
8.65%
91
Cost of revenue
1.21%
0.98×
Operating expenses
1.73%
1.03×
Goodwill & intangibles
18.39%