0.907
RevenueNT$B
0.585
0.636
0.676
0.721
0.783
0.838
0.908
0.964
1.034
1.138
0.960
7.75%
7.64%
17
19.95
Revenue growth%
13.09
12.31
11.97
9.35
7.46
10.42
12.21
14.03
16.56
19.31
7.44
14.03
12.26
67
22.02
Gross margin%
11.68
11.53
13.18
10.33
11.24
8.34
8.81
9.08
9.67
8.12
14.31
8.81
10.00
85
29.05
Operating margin%
28.57
29.72
30.66
28.86
25.91
25.97
27.69
29.24
27.21
27.77
20.28
27.69
28.17
19
17.11
Net margin%
11.81
10.93
11.42
12.32
13.11
13.41
14.65
17.26
15.49
16.44
3.50
15.49
13.26
8
36.67
P/E ratio (avg)x
24.69
23.48
25.55
24.29
26.81
31.34
30.78
35.52
37.33
41.54
20.22
35.52
28.80
54
18.34
EV/EBITx
10.72
11.20
12.13
13.34
13.63
12.27
12.79
14.00
13.87
14.35
22.69
13.87
13.06
43
24.41
FCF yield (avg)%
2.17
0.40
0.40
0.40
0.40
0.40
0.40
2.95
1.49
0.40
2.82
0.40
0.40
8
2.34
FCF margin%
5.06
4.57
2.55
4.13
4.56
4.67
7.10
9.41
10.39
9.88
28.48
9.41
4.87
67
0.400
FCF / Net incomex
0.753
0.713
0.731
0.734
0.646
0.676
0.674
0.584
0.568
0.554
0.252
0.584
0.675
36
7.71
ROIC%
0.71
0.40
2.18
0.40
0.40
0.40
2.33
2.37
3.58
6.49
13.48
2.37
1.44
50
22.65
Return on equity%
27.62
25.73
28.36
25.97
27.50
25.90
27.74
28.24
29.60
27.00
3.93
27.74
27.56
25
8.41
Return on assets%
24.40
22.37
24.79
25.71
26.86
27.52
28.43
29.40
27.29
25.72
20.73
27.52
26.29
42
0.77
EPSNT$
0.45
0.46
0.53
0.63
0.73
0.85
0.90
1.04
1.17
1.15
0.81
9.54%
9.54%
—
5.39
EPS growth%
8.69
10.29
13.27
11.57
9.71
12.38
12.78
11.33
13.90
15.32
19.73
12.78
11.97
10
0.93
Bookvalue per shNT$
1.32
1.54
1.53
1.49
1.75
1.77
2.03
2.23
2.47
2.45
1.77
6.95%
8.03%
—
1.05
FCF per shareNT$
1.82
1.91
2.05
2.08
2.43
2.43
2.38
2.81
3.21
3.21
2.27
5.72%
5.71%
—
1.90
Dividend per shNT$
0.49
0.52
0.53
0.50
0.45
0.42
0.47
0.53
0.51
0.50
0.35
2.08%
(0.62%)
—
23.07
Div yield (avg)%
32.22
33.41
34.28
32.11
34.81
33.93
32.31
33.80
33.80
33.27
19.90
33.80
33.60
20
11.31
Payout ratio%
20.46
23.26
24.96
25.26
26.99
26.86
28.52
28.95
30.51
31.70
15.70
28.95
26.92
61
274.2
Shares (diluted)M
352.2
372.9
416.1
465.8
517.8
568.8
590.6
593.4
566.0
589.2
277.5
2.62%
5.79%
40
6.88
Buyback yield%
14.80
13.41
14.42
16.41
14.69
17.56
20.50
22.92
21.68
20.85
6.20
20.85
16.98
69
1.350
D/E ratiox
0.903
0.853
0.766
0.701
0.695
0.731
0.780
0.786
0.836
0.750
1.146
0.780
0.773
89
708.4
Enterprise valueNT$M
596.4
609.7
608.8
619.6
615.5
531.3
503.0
519.8
459.4
414.7
259.3
(7.59%)
(3.70%)
32
266.1
LT debtNT$M
142.0
135.1
117.9
110.5
114.8
118.9
116.7
107.2
99.50
85.04
701.8
(5.82%)
(5.03%)
74
Cost of revenue
7.79%
1.01×
Operating expenses
7.95%
1.03×
Property and equipment
16.65%