0.167
RevenueNT$B
1.436
1.509
1.559
1.598
1.641
1.715
1.739
1.798
1.900
1.919
0.175
3.18%
3.39%
41
24.14
Revenue growth%
22.10
19.90
20.03
19.05
18.04
19.04
16.43
17.65
18.80
16.75
20.65
17.65
18.92
28
25.69
Gross margin%
3.95
6.32
5.49
7.46
6.16
6.56
8.55
9.76
10.43
10.90
12.91
9.76
7.01
42
10.80
Operating margin%
33.71
35.67
33.76
36.07
38.97
38.74
40.07
40.95
40.35
37.71
6.35
40.07
38.23
38
13.42
Net margin%
5.47
6.21
8.40
5.78
4.42
2.96
5.26
6.48
6.30
4.05
23.86
5.26
5.62
44
7.763
P/E ratio (avg)x
17.04
18.11
20.23
19.44
20.17
22.23
21.10
20.21
21.29
20.82
32.69
21.10
20.22
37
20.15
EV/EBITx
32.86
35.24
36.84
40.84
40.30
39.69
44.40
41.94
48.22
51.08
26.09
44.40
40.57
30
26.63
FCF yield (avg)%
11.66
13.79
13.72
11.29
8.90
8.09
7.68
4.87
4.22
3.67
28.73
4.87
8.50
21
13.66
FCF margin%
11.04
11.54
9.74
12.04
14.36
15.69
15.92
17.96
17.81
15.03
23.56
15.92
14.69
17
0.682
FCF / Net incomex
0.132
0.136
0.122
0.127
0.116
0.115
0.117
0.125
0.119
0.113
0.888
0.117
0.121
47
9.09
ROIC%
27.36
24.65
24.11
23.56
23.74
22.98
23.69
22.39
23.05
21.10
23.22
22.98
23.63
78
28.46
Return on equity%
22.63
22.09
22.13
23.30
20.95
20.04
17.27
14.92
16.67
17.53
22.15
17.27
20.49
8
19.50
Return on assets%
10.64
11.02
8.38
5.90
5.21
4.16
1.27
0.40
0.40
2.03
14.24
1.27
4.69
70
2.66
EPSNT$
6.37
6.70
7.40
8.73
9.82
9.74
10.67
11.93
13.29
15.71
2.96
9.86%
10.48%
—
2.52
EPS growth%
11.54
11.43
12.98
10.50
11.84
13.42
12.31
14.00
11.69
10.41
6.03
12.31
11.77
69
3.37
Bookvalue per shNT$
7.19
8.43
9.83
9.58
10.79
12.20
14.24
14.88
15.77
16.27
14.78
8.56%
9.59%
—
3.47
FCF per shareNT$
4.56
4.78
4.71
4.62
4.56
4.38
4.39
4.14
3.71
3.60
4.33
(4.64%)
(1.23%)
—
14.72
Dividend per shNT$
8.86
9.22
9.63
10.83
11.05
12.91
15.32
15.46
15.97
16.86
8.92
8.82%
7.06%
—
8.06
Div yield (avg)%
26.49
24.90
23.18
23.91
25.46
26.99
25.07
24.56
24.24
25.72
8.79
25.07
24.98
19
20.78
Payout ratio%
11.57
11.79
11.08
13.94
12.42
14.00
14.69
16.05
15.13
16.33
18.05
15.13
13.97
55
66.27
Shares (diluted)M
65.77
72.77
71.30
83.49
82.92
89.96
103.7
107.7
120.4
116.0
65.50
6.94%
5.30%
17
23.71
Buyback yield%
26.19
26.02
26.59
29.08
28.84
26.77
27.56
28.44
31.30
29.48
7.99
28.44
28.00
69
0.581
D/E ratiox
2.241
2.498
2.722
3.025
3.230
3.547
3.981
4.148
4.948
5.736
1.476
4.148
3.389
56
892.4
Enterprise valueNT$M
882.9
844.5
833.4
787.6
804.7
824.0
719.3
632.3
660.1
571.4
498.3
(6.62%)
(3.49%)
32
1,212
LT debtNT$M
814.6
730.4
732.1
764.2
694.8
659.2
635.9
633.6
689.1
589.3
88.18
(3.24%)
(2.74%)
76
Cost of revenue
3.60%
1.02×
Operating expenses
2.60%
0.93×
Goodwill & intangibles
16.36%