0.214
RevenueNT$B
2.218
2.320
2.386
2.447
2.538
2.607
2.681
2.802
2.963
3.156
0.229
4.45%
4.02%
27
14.82
Revenue growth%
17.81
17.61
15.85
15.73
13.78
16.75
17.01
17.31
14.83
12.43
17.84
16.75
16.30
20
28.43
Gross margin%
14.48
14.31
11.44
9.31
6.39
9.25
10.58
9.99
7.70
8.57
14.85
9.25
9.65
86
13.32
Operating margin%
9.28
7.24
6.68
6.80
9.54
9.26
10.57
8.21
7.50
7.67
8.19
8.21
7.94
46
28.42
Net margin%
15.63
17.62
18.62
16.07
19.02
20.62
22.02
20.96
21.38
19.26
27.28
20.96
19.14
77
30.70
P/E ratio (avg)x
7.053
7.139
7.433
8.158
7.971
7.609
7.541
7.395
7.431
6.734
23.94
7.431
7.432
46
22.17
EV/EBITx
25.66
25.02
21.85
22.30
24.32
22.96
24.48
23.43
24.79
23.98
14.28
23.98
24.15
57
17.10
FCF yield (avg)%
29.85
28.68
29.19
28.13
26.12
24.40
27.38
25.45
25.64
27.87
6.72
25.64
27.63
53
6.93
FCF margin%
1.37
4.08
2.48
3.21
4.00
3.30
2.70
1.09
0.40
3.16
8.09
2.70
2.93
66
0.471
FCF / Net incomex
1.299
1.323
1.273
1.312
1.311
1.381
1.362
1.525
1.593
1.565
0.199
1.525
1.342
21
3.15
ROIC%
13.12
11.84
11.73
13.92
13.94
11.88
11.10
10.72
11.61
12.35
2.11
11.61
11.86
42
24.90
Return on equity%
7.40
4.47
2.36
0.40
1.03
0.40
0.40
0.67
2.16
1.73
4.27
0.67
1.38
75
3.40
Return on assets%
3.45
1.04
1.29
3.53
4.00
1.92
3.54
2.82
0.40
2.46
12.56
2.46
2.64
88
2.76
EPSNT$
4.67
4.82
4.53
4.88
4.85
4.61
4.85
5.11
4.71
4.74
3.01
(0.45%)
(0.06%)
—
6.63
EPS growth%
22.66
21.49
21.48
20.18
21.64
20.97
21.48
18.56
20.36
21.21
14.62
20.97
21.34
71
4.86
Bookvalue per shNT$
7.32
7.13
8.61
9.39
10.89
11.11
13.05
15.53
16.28
18.30
4.98
10.93%
10.15%
—
4.37
FCF per shareNT$
4.66
4.41
4.12
4.49
4.22
4.44
4.80
4.91
5.36
5.36
0.99
4.88%
0.55%
—
4.67
Dividend per shNT$
2.68
2.74
3.10
3.05
3.31
3.55
3.32
3.34
3.55
3.89
1.83
3.27%
4.88%
—
28.67
Div yield (avg)%
24.48
25.26
25.13
22.60
21.60
23.10
20.64
21.67
20.00
20.74
4.92
20.74
22.14
15
10.09
Payout ratio%
6.20
8.10
10.48
13.24
13.18
11.26
9.76
12.74
15.57
17.53
9.51
12.74
12.00
77
115.0
Shares (diluted)M
155.4
150.5
157.6
153.4
175.7
194.0
221.0
243.7
284.0
331.9
113.0
13.57%
9.21%
76
28.85
Buyback yield%
6.01
5.47
2.73
1.05
0.40
1.11
0.61
2.31
0.60
0.40
11.95
0.61
1.08
81
1.731
D/E ratiox
2.372
2.560
2.618
2.990
3.494
3.638
4.288
4.164
4.243
4.786
1.232
4.243
3.566
43
1.023
Enterprise valueNT$B
1.770
1.833
1.742
1.917
1.843
2.193
2.552
2.527
2.522
2.403
0.583
5.46%
4.04%
10
0.878
LT debtNT$B
0.848
0.869
0.934
0.896
0.853
0.942
1.088
1.031
1.077
1.091
0.581
5.04%
2.38%
20
Cost of revenue
4.02%
1.00×
Operating expenses
3.57%
0.96×
Property and equipment
15.89%