7.996
RevenueNT$B
46.12
48.29
51.87
54.54
59.16
64.20
67.67
72.82
78.92
86.03
8.223
7.78%
7.06%
36
12.05
Revenue growth%
32.50
34.93
37.84
36.49
37.62
38.98
39.54
40.31
38.87
36.64
10.39
38.98
37.73
93
18.72
Gross margin%
25.69
24.32
24.34
26.72
29.32
30.33
31.91
33.76
35.63
34.75
20.98
33.76
29.83
7
22.23
Operating margin%
17.08
15.12
16.76
15.18
17.69
16.19
14.02
16.94
19.21
17.40
12.19
16.94
16.85
92
24.68
Net margin%
25.22
25.76
25.65
26.09
25.13
23.62
24.86
25.97
28.17
29.42
6.97
25.97
25.71
16
36.76
P/E ratio (avg)x
30.96
34.00
37.28
36.28
35.99
36.42
37.91
35.76
37.93
34.10
34.78
36.42
36.14
39
18.17
EV/EBITx
36.07
40.40
39.63
39.37
42.53
46.72
53.99
62.62
71.25
80.98
24.52
62.62
44.63
93
18.84
FCF yield (avg)%
9.67
8.93
9.43
10.79
11.19
13.32
14.36
11.37
10.03
12.38
27.98
12.38
10.99
89
29.94
FCF margin%
19.88
18.13
21.00
20.87
22.29
25.08
23.28
25.57
23.76
22.23
22.04
23.76
22.26
51
1.024
FCF / Net incomex
0.796
0.696
0.664
0.615
0.575
0.583
0.576
0.592
0.612
0.665
0.529
0.592
0.613
87
29.46
ROIC%
25.63
23.21
20.57
19.58
19.95
21.76
22.86
21.65
19.99
19.61
27.13
21.65
21.11
54
28.60
Return on equity%
0.40
3.15
5.80
5.64
3.84
2.07
1.48
3.80
2.22
0.40
23.91
2.07
2.68
50
25.00
Return on assets%
15.62
14.49
13.25
15.84
18.53
19.86
18.06
21.00
21.36
20.09
16.10
20.09
18.29
13
21.44
EPSNT$
8.49
9.15
8.25
8.11
8.76
9.53
8.37
8.76
9.38
10.09
22.37
2.87%
2.12%
—
2.98
EPS growth%
0.40
3.07
3.49
2.59
3.31
3.42
5.80
6.89
9.05
6.72
20.05
6.72
3.46
71
8.88
Bookvalue per shNT$
6.00
5.60
5.03
5.01
4.57
5.11
5.54
5.44
5.99
5.37
20.48
3.27%
(0.83%)
—
16.70
FCF per shareNT$
12.79
14.63
15.64
16.24
16.72
18.31
18.59
19.18
18.58
18.84
20.93
2.42%
5.10%
—
3.24
Dividend per shNT$
18.71
19.41
19.61
18.20
17.70
16.40
18.31
17.68
19.38
18.43
13.17
0.81%
0.96%
—
24.55
Div yield (avg)%
21.95
19.41
19.03
16.68
17.54
18.88
16.15
17.38
14.81
17.02
8.96
17.02
17.46
70
27.89
Payout ratio%
17.91
18.08
21.03
19.55
21.10
21.67
22.04
20.10
20.17
21.29
24.55
21.29
20.60
29
1.020
Shares (diluted)B
1.378
1.560
1.731
1.723
1.674
1.926
1.979
2.160
2.047
2.253
1.029
6.13%
5.75%
48
6.40
Buyback yield%
24.09
26.98
26.65
27.31
28.16
30.64
32.10
32.67
34.77
33.82
11.07
32.67
29.40
20
0.992
D/E ratiox
1.208
1.420
1.368
1.555
1.604
1.794
1.994
2.004
2.347
2.389
1.693
2.004
1.699
55
61.00
Enterprise valueNT$B
66.28
73.13
82.36
83.10
88.38
85.41
88.53
99.87
100.3
106.4
63.55
3.77%
5.82%
15
8.537
LT debtNT$B
6.284
6.319
6.759
7.717
7.382
7.960
8.314
8.281
8.111
9.052
41.81
4.17%
3.26%
67
Cost of revenue
6.82%
0.98×
Operating expenses
8.05%
1.10×
Goodwill & intangibles
17.18%
Cash and investments
17.10%