0.108
RevenueNT$B
0.541
0.578
0.628
0.661
0.715
0.756
0.824
0.897
0.956
1.018
0.120
7.31%
7.18%
16
18.63
Revenue growth%
16.01
13.61
15.11
14.78
16.61
13.67
15.86
16.89
14.16
16.61
18.10
15.86
15.49
84
10.06
Gross margin%
21.20
20.05
21.03
19.45
17.82
16.71
15.95
17.97
20.90
19.50
10.82
17.97
19.48
82
8.05
Operating margin%
8.96
8.83
9.84
7.74
8.87
9.43
11.66
13.14
12.04
10.82
5.28
11.66
9.63
29
24.76
Net margin%
21.44
22.14
24.76
23.39
25.80
23.17
22.78
23.68
24.26
25.59
13.11
23.68
23.53
45
15.42
P/E ratio (avg)x
22.08
22.71
26.40
28.15
27.60
28.69
32.68
38.01
42.96
44.15
17.80
38.01
28.42
54
37.88
EV/EBITx
9.746
10.75
11.79
10.91
10.57
10.91
10.73
10.05
11.23
12.84
11.33
10.91
10.83
81
13.69
FCF yield (avg)%
16.75
18.12
20.40
19.73
20.37
22.69
25.14
22.40
20.07
22.42
23.53
22.42
20.38
7
18.18
FCF margin%
4.63
4.25
5.98
4.70
4.77
5.22
2.70
0.94
1.31
0.40
9.09
1.31
4.44
51
1.448
FCF / Net incomex
0.398
0.453
0.469
0.444
0.445
0.426
0.462
0.485
0.456
0.489
1.706
0.462
0.455
85
9.32
ROIC%
1.66
0.46
2.19
2.48
2.82
1.85
3.23
3.11
3.17
4.95
13.82
3.17
2.65
27
7.65
Return on equity%
5.52
8.14
5.96
8.07
6.04
5.64
2.98
0.58
0.40
0.40
7.18
0.58
5.58
22
25.80
Return on assets%
27.59
28.07
25.11
24.85
26.78
24.77
26.47
27.09
29.00
26.58
26.21
26.58
26.68
22
5.61
EPSNT$
4.71
4.55
4.29
4.29
4.68
4.20
4.63
4.92
4.55
4.45
6.10
(0.99%)
0.64%
—
5.36
EPS growth%
18.61
16.60
14.58
15.51
12.96
15.49
12.66
14.08
16.65
16.82
14.37
15.49
15.50
59
4.85
Bookvalue per shNT$
3.74
4.08
3.79
3.74
3.66
3.90
3.73
3.97
3.49
3.45
2.65
(1.18%)
(0.83%)
—
3.17
FCF per shareNT$
2.34
2.11
2.31
2.20
2.27
2.03
2.20
2.40
2.33
2.14
4.34
(1.16%)
(1.55%)
—
5.79
Dividend per shNT$
2.42
2.26
2.18
2.40
2.46
2.69
2.88
2.86
2.57
2.78
5.59
2.45%
0.56%
—
19.41
Div yield (avg)%
11.83
12.93
14.17
16.58
16.05
17.81
19.33
20.81
21.39
23.99
26.54
20.81
17.19
30
5.03
Payout ratio%
29.49
31.88
29.98
31.98
32.76
30.70
31.55
32.99
35.48
36.31
4.31
32.99
31.93
31
75.40
Shares (diluted)M
73.94
68.32
67.60
63.05
55.13
48.65
46.16
44.77
43.45
38.78
72.53
(6.80%)
(5.92%)
64
16.69
Buyback yield%
6.19
6.59
7.11
7.59
9.50
7.72
7.26
4.42
5.57
5.01
19.55
5.57
6.85
23
0.726
D/E ratiox
0.227
0.203
0.194
0.180
0.180
0.172
0.158
0.142
0.149
0.152
1.574
0.152
0.176
10
0.616
Enterprise valueNT$B
0.654
0.649
0.663
0.690
0.824
0.803
0.805
0.955
1.010
0.983
0.821
3.60%
5.25%
31
78.59
LT debtNT$M
63.84
62.99
58.66
55.37
60.47
65.31
66.80
70.20
67.78
64.65
885.5
1.34%
(0.55%)
68
Cost of revenue
7.18%
1.00×
Operating expenses
6.90%
0.97×
Goodwill & intangibles
20.70%