0.364
RevenueNT$B
0.938
0.949
0.973
0.985
0.990
1.009
0.991
1.002
1.004
1.033
0.406
0.85%
0.94%
85
2.53
Revenue growth%
14.37
13.43
14.24
13.42
14.51
13.92
15.53
14.80
13.04
11.16
17.87
13.92
14.08
50
18.89
Gross margin%
12.80
13.97
14.51
11.81
14.46
14.41
11.59
10.67
9.59
9.81
25.85
10.67
12.30
43
22.14
Operating margin%
2.89
0.63
2.48
2.55
0.66
0.40
0.40
2.57
3.27
2.13
19.87
2.13
2.31
76
23.43
Net margin%
6.05
6.87
9.03
6.36
3.70
6.08
5.95
5.17
7.24
8.83
17.46
6.08
6.22
32
16.85
P/E ratio (avg)x
34.12
35.48
36.17
36.85
37.41
36.06
40.69
47.02
46.09
51.94
20.25
46.09
37.13
84
26.55
EV/EBITx
21.45
21.99
23.73
24.45
26.03
30.59
36.23
40.23
46.72
47.95
31.08
40.23
28.31
10
12.50
FCF yield (avg)%
23.89
24.83
21.87
22.18
22.82
22.21
23.21
23.81
26.63
25.92
21.03
23.81
23.51
38
26.45
FCF margin%
6.93
6.50
6.44
8.71
9.35
8.45
5.55
7.23
8.93
11.84
4.55
8.45
7.84
25
0.781
FCF / Net incomex
1.130
1.134
1.175
1.313
1.400
1.244
1.103
0.980
0.934
0.889
1.401
0.980
1.132
94
7.05
ROIC%
11.03
11.36
13.60
14.25
16.20
14.30
13.91
11.72
11.30
13.23
2.84
13.23
13.41
64
22.58
Return on equity%
10.42
10.25
8.96
10.86
8.77
9.51
8.37
11.28
13.23
11.91
15.27
11.28
10.34
89
10.90
Return on assets%
25.73
26.89
29.75
29.12
30.39
32.58
30.34
29.32
30.63
28.71
17.50
30.34
29.53
13
0.18
EPSNT$
0.99
1.09
1.01
1.17
1.26
1.20
1.22
1.25
1.28
1.18
0.20
(1.32%)
1.58%
—
13.19
EPS growth%
9.79
8.98
8.86
8.97
6.75
5.10
4.17
1.75
0.40
1.06
18.17
1.75
5.92
20
1.06
Bookvalue per shNT$
0.32
0.32
0.35
0.33
0.36
0.37
0.34
0.31
0.33
0.35
0.83
(0.34%)
0.33%
—
1.19
FCF per shareNT$
0.89
0.94
0.95
0.99
0.93
0.93
0.90
0.88
0.97
0.88
0.92
(1.26%)
0.02%
—
0.75
Dividend per shNT$
0.26
0.28
0.28
0.31
0.31
0.36
0.41
0.42
0.43
0.45
0.31
7.82%
5.21%
—
21.48
Div yield (avg)%
25.74
22.97
23.97
22.78
20.96
22.67
19.77
21.91
22.06
24.88
17.67
22.06
22.72
72
13.38
Payout ratio%
11.44
12.91
12.46
13.14
13.04
15.37
16.72
17.98
17.69
20.24
3.14
17.69
14.26
41
0.453
Shares (diluted)B
0.678
0.786
0.790
0.837
0.990
1.020
1.208
1.250
1.491
1.749
0.453
12.06%
10.11%
59
8.24
Buyback yield%
17.13
17.23
17.41
19.28
18.69
17.30
17.52
20.16
19.85
20.01
27.15
19.85
18.11
44
1.526
D/E ratiox
0.942
0.986
1.096
1.250
1.167
1.090
1.108
1.084
1.133
1.167
1.371
1.108
1.102
74
0.480
Enterprise valueNT$B
1.427
1.453
1.688
1.664
1.664
1.985
2.164
2.160
2.211
2.585
0.778
9.21%
6.82%
62
500.7
LT debtNT$M
361.1
395.8
443.7
487.9
496.2
472.8
436.4
426.9
478.1
465.3
583.2
(1.28%)
3.93%
26
Cost of revenue
0.94%
1.00×
Operating expenses
1.58%
1.07×