1.201
RevenueNT$B
0.874
0.929
0.968
1.008
1.054
1.101
1.193
1.270
1.373
1.445
1.277
6.52%
5.97%
63
22.96
Revenue growth%
21.52
19.23
19.97
22.97
23.33
24.00
24.23
24.45
21.69
21.03
15.04
24.00
22.33
37
11.82
Gross margin%
22.07
23.01
20.94
20.84
20.17
20.67
21.69
20.07
18.45
19.44
10.20
20.07
20.75
93
20.51
Operating margin%
0.40
0.41
2.62
4.95
2.63
4.68
6.30
3.53
0.60
0.40
23.52
3.53
2.63
8
23.85
Net margin%
16.10
15.47
16.16
14.53
14.72
12.63
15.09
15.58
16.72
15.26
28.15
15.26
15.37
36
17.86
P/E ratio (avg)x
56.99
55.85
60.36
67.74
79.41
81.44
88.43
92.32
112.1
132.8
12.03
92.32
80.43
76
26.98
EV/EBITx
38.69
36.98
41.23
40.30
37.46
38.50
34.87
35.97
36.73
40.12
26.78
36.73
37.98
83
24.69
FCF yield (avg)%
19.77
20.31
18.85
16.31
17.85
16.56
19.10
19.58
19.78
20.72
19.19
19.58
19.34
11
19.23
FCF margin%
10.33
10.19
7.50
6.88
9.45
8.70
7.18
8.99
6.27
4.70
8.29
7.18
8.10
15
1.615
FCF / Net incomex
1.857
1.939
1.989
2.225
2.201
2.489
2.771
2.653
3.042
3.398
1.004
2.771
2.357
85
10.76
ROIC%
22.18
24.37
25.30
25.49
26.50
28.02
26.73
28.30
25.46
27.84
7.48
27.84
25.99
78
22.89
Return on equity%
18.41
20.67
18.99
17.27
19.95
22.45
19.46
17.59
19.32
19.53
20.27
19.46
19.39
10
29.67
Return on assets%
10.42
9.34
7.06
8.64
9.13
10.50
12.54
11.90
13.56
13.56
18.99
12.54
10.46
92
0.32
EPSNT$
0.18
0.20
0.20
0.23
0.21
0.21
0.22
0.20
0.19
0.19
0.35
(1.37%)
1.93%
—
19.18
EPS growth%
24.77
27.62
25.67
23.14
23.07
25.58
24.28
24.07
22.08
22.01
12.87
24.07
24.18
36
0.55
Bookvalue per shNT$
0.54
0.55
0.63
0.67
0.72
0.73
0.77
0.80
0.91
1.06
0.26
8.10%
8.33%
—
0.84
FCF per shareNT$
0.56
0.61
0.59
0.56
0.59
0.60
0.57
0.64
0.64
0.58
0.57
(0.29%)
(0.42%)
—
0.67
Dividend per shNT$
0.60
0.63
0.65
0.67
0.63
0.63
0.63
0.69
0.74
0.72
0.32
2.70%
3.26%
—
3.16
Div yield (avg)%
22.63
20.51
23.24
22.38
23.43
24.21
22.48
21.37
19.14
20.07
11.94
21.37
22.43
94
14.05
Payout ratio%
3.23
3.31
2.59
3.57
3.70
3.69
4.29
3.12
3.40
0.58
28.64
3.40
3.36
8
413.3
Shares (diluted)M
415.9
407.7
438.5
431.6
391.6
415.9
439.7
428.5
460.1
498.2
419.4
4.93%
2.06%
42
20.51
Buyback yield%
1.86
4.10
6.47
6.14
7.29
6.56
6.24
5.74
3.07
3.35
23.45
5.74
5.94
72
1.409
D/E ratiox
0.605
0.543
0.481
0.445
0.387
0.357
0.354
0.364
0.316
0.320
0.477
0.354
0.375
86
1,224
Enterprise valueNT$M
170.1
148.1
154.2
146.7
125.9
137.6
131.3
128.8
133.5
134.0
256.5
1.25%
(2.52%)
12
0.254
LT debtNT$B
1.674
1.711
1.734
1.615
1.559
1.748
1.692
1.613
1.802
1.730
1.078
2.10%
1.16%
51
Cost of revenue
5.97%
1.00×
Operating expenses
5.74%
0.98×
Goodwill & intangibles
16.32%