0.749
RevenueNT$B
0.844
0.884
0.895
0.923
0.937
0.985
1.019
1.060
1.108
1.155
0.764
4.28%
3.28%
28
12.79
Revenue growth%
26.57
25.73
23.55
25.12
24.57
22.71
20.13
17.68
20.16
19.00
8.38
20.13
23.13
52
4.78
Gross margin%
14.85
13.39
12.37
10.08
10.75
11.37
12.41
10.39
12.13
10.60
10.65
11.37
11.75
56
11.57
Operating margin%
14.59
14.71
15.87
15.99
17.25
19.30
20.79
22.56
22.67
22.37
7.60
22.37
18.27
21
14.99
Net margin%
25.73
25.78
27.14
24.74
22.66
20.80
21.00
18.79
20.63
19.10
23.58
20.63
21.83
45
18.70
P/E ratio (avg)x
11.58
11.69
11.76
12.88
14.12
16.26
17.99
20.08
19.15
20.32
21.88
19.15
15.19
45
6.151
EV/EBITx
30.09
33.42
32.24
35.93
34.80
32.55
32.34
35.25
36.67
35.52
26.14
35.25
34.11
66
11.19
FCF yield (avg)%
7.10
5.97
6.44
4.74
6.65
5.99
6.38
5.39
5.44
7.37
5.87
5.99
6.18
30
28.42
FCF margin%
27.36
26.48
25.07
27.15
27.58
26.77
28.63
30.21
28.23
28.24
6.49
28.24
27.47
48
1.352
FCF / Net incomex
1.120
0.995
1.079
1.134
1.117
0.976
1.062
1.106
1.179
1.037
0.136
1.062
1.092
88
3.06
ROIC%
11.04
12.03
13.89
11.77
11.03
13.70
16.09
13.11
14.34
17.14
21.11
14.34
13.40
29
7.81
Return on equity%
26.43
26.48
23.90
24.77
26.29
27.84
27.19
26.63
27.34
30.16
4.18
27.34
26.55
26
24.13
Return on assets%
10.04
8.14
5.20
3.58
3.33
6.23
5.65
3.79
5.96
6.42
21.75
5.96
5.81
68
5.28
EPSNT$
8.32
9.47
9.76
11.17
10.99
10.22
11.24
10.50
11.27
10.52
5.51
(0.86%)
3.58%
—
7.20
EPS growth%
10.63
8.24
7.22
10.19
8.20
8.10
6.44
8.17
5.51
8.06
23.02
8.06
8.13
87
4.42
Bookvalue per shNT$
14.30
15.09
15.73
14.80
16.79
18.91
18.00
19.84
19.13
22.34
10.20
5.88%
4.99%
—
12.63
FCF per shareNT$
14.97
15.14
16.45
16.07
14.93
16.88
18.18
17.84
17.41
18.91
8.69
4.83%
3.14%
—
7.06
Dividend per shNT$
10.35
9.20
8.60
8.36
7.59
7.79
7.42
8.02
7.49
7.73
3.34
0.36%
(3.93%)
—
16.07
Div yield (avg)%
19.06
21.31
21.84
21.60
20.99
18.09
17.82
19.88
18.66
21.51
6.89
18.66
20.44
11
7.76
Payout ratio%
11.62
11.24
12.72
11.91
11.69
13.93
13.76
15.30
16.31
18.03
22.70
15.30
13.24
16
64.32
Shares (diluted)M
77.40
76.58
84.75
78.36
85.20
96.69
108.6
114.7
109.8
104.5
63.59
4.16%
3.00%
69
25.27
Buyback yield%
3.84
6.45
5.00
5.63
8.40
10.20
11.11
11.88
11.34
13.28
23.19
11.34
9.30
86
0.346
D/E ratiox
0.365
0.335
0.327
0.300
0.332
0.300
0.268
0.256
0.284
0.289
0.460
0.284
0.300
85
891.6
Enterprise valueNT$M
78.62
75.56
77.27
73.03
77.16
74.81
88.10
103.0
105.4
117.4
358.1
8.75%
5.69%
76
0.148
LT debtNT$B
1.833
2.171
2.133
2.290
2.321
2.694
3.091
3.480
4.092
4.106
0.891
12.08%
10.13%
89
Cost of revenue
3.23%
1.00×
Operating expenses
2.91%
0.97×