0.182
RevenueNT$B
0.726
0.763
0.805
0.843
0.887
0.897
0.916
0.933
0.972
1.006
0.195
2.53%
3.75%
31
11.63
Revenue growth%
28.76
28.82
26.33
24.60
25.45
22.81
20.47
19.49
18.14
16.61
19.50
19.49
23.71
84
10.95
Gross margin%
17.14
15.35
17.22
14.88
13.94
14.60
14.48
11.90
14.43
12.48
8.15
14.43
14.54
53
12.57
Operating margin%
14.25
16.95
19.56
19.06
17.61
16.07
18.95
16.65
15.72
18.21
4.66
16.65
17.28
88
28.95
Net margin%
9.27
8.32
8.08
9.25
10.18
7.45
8.13
10.94
8.67
8.10
27.22
8.13
8.50
59
36.45
P/E ratio (avg)x
56.18
64.20
64.29
74.55
77.15
79.31
78.77
77.54
92.12
110.2
21.10
79.31
77.34
87
17.69
EV/EBITx
25.60
26.06
28.07
26.18
26.46
28.60
29.25
28.24
28.09
27.49
10.85
28.24
27.78
37
8.50
FCF yield (avg)%
22.33
19.43
17.10
15.43
16.50
16.65
18.04
17.98
16.68
15.81
21.64
16.68
16.89
44
21.98
FCF margin%
11.83
11.23
11.92
13.88
16.75
16.06
17.56
18.65
16.18
17.73
24.74
17.56
16.12
21
0.210
FCF / Net incomex
0.307
0.327
0.334
0.318
0.364
0.425
0.490
0.529
0.565
0.545
0.136
0.529
0.395
61
23.29
ROIC%
24.14
24.12
24.24
23.66
22.96
25.78
24.88
22.85
24.56
25.64
17.14
24.88
24.19
16
6.36
Return on equity%
15.17
15.39
16.31
14.23
12.38
11.90
10.70
8.59
7.15
4.37
29.99
8.59
12.14
40
29.20
Return on assets%
19.62
21.10
24.03
25.41
26.14
23.91
24.45
24.14
26.58
25.75
13.65
24.45
24.30
22
5.44
EPSNT$
5.61
5.66
6.11
6.56
5.81
5.71
6.23
6.37
5.51
5.69
5.72
(0.43%)
0.32%
—
24.15
EPS growth%
20.42
18.92
16.97
17.53
18.86
20.87
21.72
21.99
24.14
23.73
21.92
21.99
20.64
23
1.99
Bookvalue per shNT$
6.48
6.15
6.02
7.00
7.42
8.67
9.72
11.12
10.45
11.71
2.08
9.56%
6.01%
—
2.31
FCF per shareNT$
7.91
8.09
9.59
10.78
11.08
12.43
14.91
17.42
20.19
22.83
1.86
15.56%
11.67%
—
1.14
Dividend per shNT$
4.33
4.51
4.88
5.71
6.04
6.01
5.94
6.53
6.87
7.26
5.12
3.76%
5.95%
—
22.85
Div yield (avg)%
30.52
31.93
31.00
33.05
33.65
34.52
31.60
33.83
31.02
28.79
24.21
31.60
31.76
14
18.02
Payout ratio%
23.66
22.95
25.56
24.74
23.43
25.60
24.05
25.68
22.73
22.43
20.06
24.05
23.86
32
120.5
Shares (diluted)M
185.4
174.8
168.7
180.1
182.4
190.8
195.6
191.6
194.9
200.9
122.6
1.95%
1.31%
85
9.68
Buyback yield%
0.40
0.40
1.53
0.40
2.60
4.89
6.81
7.03
9.01
7.55
17.49
7.03
3.74
11
1.040
D/E ratiox
1.575
1.756
1.970
2.122
2.154
2.202
2.465
2.454
2.772
3.041
0.897
2.465
2.178
20
914.3
Enterprise valueNT$M
459.4
498.9
462.1
435.1
465.1
506.1
440.1
448.8
476.7
473.2
906.0
0.34%
(0.20%)
7
516.4
LT debtNT$M
174.7
172.3
154.8
141.8
155.6
167.4
176.4
188.1
191.1
176.0
361.1
2.50%
0.14%
56
Cost of revenue
3.75%
1.00×
Operating expenses
3.82%
1.01×
Cash and investments
21.13%