0.905
RevenueNT$B
0.848
0.849
0.859
0.872
0.887
0.916
0.935
0.981
0.999
1.041
0.936
3.25%
2.14%
30
24.27
Revenue growth%
11.52
11.62
14.47
15.60
13.55
14.03
14.86
17.05
17.80
17.69
26.40
17.05
14.66
62
17.67
Gross margin%
17.28
20.20
18.90
16.89
18.22
15.46
13.89
14.72
14.10
11.78
12.27
14.10
16.17
85
28.17
Operating margin%
15.51
18.46
20.45
22.13
20.26
18.80
18.25
18.39
16.28
15.03
7.07
18.25
18.42
70
24.61
Net margin%
13.74
15.96
13.36
14.04
16.48
16.89
13.99
13.14
14.66
13.41
14.24
13.99
14.01
62
8.069
P/E ratio (avg)x
25.70
27.60
30.85
36.75
38.86
44.55
52.70
55.21
58.06
63.42
29.73
55.21
41.71
19
36.76
EV/EBITx
18.56
20.41
20.94
20.87
23.67
23.62
22.50
21.38
22.91
23.20
21.45
22.91
21.94
94
18.85
FCF yield (avg)%
17.57
19.42
18.94
18.24
16.83
18.01
15.07
13.04
13.27
12.83
4.86
13.27
17.20
87
5.76
FCF margin%
16.46
18.55
19.39
21.33
21.53
18.96
17.56
19.92
22.16
22.36
22.10
19.92
19.65
43
1.531
FCF / Net incomex
1.620
1.860
2.107
2.225
2.585
2.665
2.928
3.413
3.370
3.744
1.744
3.370
2.625
62
11.95
ROIC%
23.44
23.95
23.08
20.49
22.83
22.40
21.56
21.30
18.35
21.24
10.43
21.30
21.98
86
13.54
Return on equity%
6.33
5.29
6.90
5.62
8.39
11.11
11.68
14.58
16.64
18.73
27.39
14.58
9.75
27
3.84
Return on assets%
31.50
33.70
34.18
32.78
34.29
31.69
30.50
28.60
25.71
26.57
23.92
28.60
31.59
24
3.60
EPSNT$
2.24
2.47
2.51
2.32
2.34
2.44
2.38
2.66
2.70
2.83
3.89
3.91%
2.54%
—
29.75
EPS growth%
33.05
35.28
32.67
34.82
34.85
33.98
35.44
32.98
35.65
38.18
19.54
35.44
34.84
55
3.05
Bookvalue per shNT$
3.55
3.85
3.48
3.86
3.59
3.63
3.47
3.12
2.87
3.08
4.97
(3.06%)
(2.51%)
—
2.11
FCF per shareNT$
5.66
5.55
6.35
6.12
6.05
5.59
5.78
5.71
5.73
6.29
1.35
0.78%
1.91%
—
1.87
Dividend per shNT$
5.69
5.89
6.98
7.41
7.35
7.90
8.43
9.30
10.81
12.36
1.53
10.96%
8.35%
—
8.30
Div yield (avg)%
4.79
2.85
2.74
2.01
1.94
2.65
1.56
0.40
3.36
4.67
19.79
2.65
2.69
41
14.02
Payout ratio%
18.18
21.13
20.86
20.95
20.22
18.60
21.05
18.81
20.46
18.22
27.39
18.81
20.34
60
98.66
Shares (diluted)M
99.59
98.01
109.4
118.8
105.6
105.4
97.02
90.13
97.39
89.47
98.31
(3.27%)
(0.14%)
44
29.77
Buyback yield%
9.74
8.77
10.80
11.57
11.54
8.85
7.70
7.01
4.73
5.63
26.58
7.01
8.81
11
0.397
D/E ratiox
1.356
1.340
1.483
1.649
1.625
1.779
1.868
1.876
2.134
2.394
1.763
1.876
1.714
72
0.578
Enterprise valueNT$B
0.928
0.939
0.988
1.007
1.002
0.924
0.969
0.868
0.836
0.745
0.678
(5.76%)
(1.14%)
68
288.2
LT debtNT$M
755.8
808.1
741.1
773.2
724.4
785.2
807.1
710.3
752.7
768.8
885.6
1.20%
0.17%
14
Cost of revenue
2.13%
1.00×
Operating expenses
2.61%
1.05×
Property and equipment
14.86%