0.098
RevenueNT$B
0.579
0.613
0.660
0.705
0.763
0.826
0.869
0.934
1.007
1.077
0.109
7.13%
7.25%
14
25.94
Revenue growth%
10.23
11.03
9.40
9.91
7.08
5.60
7.82
5.56
5.05
4.91
3.20
5.56
7.45
74
2.23
Gross margin%
13.91
14.25
15.38
18.30
17.24
16.12
18.57
20.52
23.05
24.50
20.34
20.52
17.77
93
13.22
Operating margin%
3.17
0.88
0.40
0.40
2.06
3.16
1.27
0.99
2.74
5.69
22.26
2.74
1.67
72
28.68
Net margin%
17.31
15.70
15.22
14.97
13.65
13.48
14.89
17.00
16.52
14.12
13.83
14.89
15.09
39
35.00
P/E ratio (avg)x
15.15
15.92
17.11
15.46
15.80
14.58
13.36
12.55
11.07
10.67
24.12
12.55
14.87
64
23.53
EV/EBITx
38.52
37.70
37.81
38.57
44.34
48.69
45.93
50.98
54.54
58.98
6.579
50.98
45.14
42
9.71
FCF yield (avg)%
0.40
0.40
0.40
2.12
0.40
1.28
0.40
0.40
0.40
0.40
22.17
0.40
0.40
38
22.46
FCF margin%
19.52
21.62
18.65
18.64
18.73
15.97
14.02
13.48
12.72
11.81
25.24
13.48
17.30
85
0.396
FCF / Net incomex
0.909
0.905
0.815
0.811
0.740
0.702
0.724
0.667
0.715
0.722
0.848
0.715
0.732
23
29.84
ROIC%
26.46
23.52
26.06
25.37
24.73
25.69
22.98
20.62
17.94
15.58
2.06
20.62
24.13
16
2.67
Return on equity%
30.90
33.68
36.60
39.12
38.79
36.97
39.74
41.12
40.38
42.04
4.26
40.38
38.95
55
18.31
Return on assets%
11.22
8.57
6.90
9.13
12.12
14.40
13.97
16.96
18.66
19.78
26.74
16.96
13.04
34
0.82
EPSNT$
4.35
4.75
5.14
5.30
5.21
6.22
6.55
6.57
7.64
8.47
0.89
10.23%
8.16%
—
18.62
EPS growth%
3.96
6.39
9.19
6.32
7.26
4.50
5.63
2.77
5.65
4.55
3.05
4.55
5.64
17
1.65
Bookvalue per shNT$
3.15
2.80
2.74
2.77
3.08
3.00
2.68
2.67
2.38
2.14
2.25
(7.00%)
(2.87%)
—
1.34
FCF per shareNT$
3.99
4.54
4.68
5.05
5.20
5.27
5.78
5.97
6.44
6.73
3.88
5.30%
5.48%
—
1.23
Dividend per shNT$
2.61
2.73
2.97
3.11
3.09
3.33
3.15
2.87
2.62
2.42
3.38
(4.81%)
(0.86%)
—
13.78
Div yield (avg)%
32.88
30.12
30.68
33.18
31.41
30.06
29.76
28.78
26.65
26.56
6.32
28.78
30.09
68
4.73
Payout ratio%
15.05
14.26
13.60
16.57
18.46
21.11
19.94
20.18
22.00
20.96
4.54
20.96
19.20
91
225.2
Shares (diluted)M
330.3
318.8
323.9
357.3
360.2
349.8
400.8
423.7
492.4
515.8
226.6
7.45%
4.91%
87
2.29
Buyback yield%
10.20
12.52
9.76
9.86
9.31
10.47
12.37
12.34
9.51
12.21
27.58
12.21
10.33
8
0.736
D/E ratiox
0.755
0.821
0.858
0.920
1.046
0.999
1.161
1.342
1.490
1.415
1.799
1.342
1.022
10
0.838
Enterprise valueNT$B
1.314
1.392
1.430
1.663
1.906
2.183
2.461
2.582
2.878
3.375
0.286
12.10%
11.29%
77
792.3
LT debtNT$M
592.3
650.7
708.0
662.6
664.1
632.9
630.5
652.8
669.1
673.5
337.9
0.28%
0.95%
14
Cost of revenue
7.23%
1.00×
Operating expenses
6.92%
0.97×