0.520
RevenueNT$B
0.715
0.757
0.804
0.825
0.858
0.887
0.939
0.976
1.013
1.059
0.578
4.29%
4.50%
82
27.43
Revenue growth%
2.08
0.94
0.40
1.40
1.43
4.12
4.96
2.64
5.64
6.62
25.66
4.96
2.36
33
27.07
Gross margin%
15.03
15.85
15.79
17.59
15.19
13.65
11.01
8.67
11.08
10.46
25.32
11.01
14.34
28
6.58
Operating margin%
24.45
21.53
18.63
21.22
19.93
22.75
20.51
20.18
21.03
23.63
23.21
21.03
21.12
15
7.24
Net margin%
29.29
29.09
27.18
25.98
23.23
23.13
20.96
18.92
20.44
23.09
17.99
20.96
23.18
7
27.56
P/E ratio (avg)x
14.33
13.14
12.39
10.66
9.195
9.886
9.407
9.632
8.327
8.889
33.57
9.407
9.759
83
10.23
EV/EBITx
24.92
27.74
26.71
29.33
29.68
31.21
28.55
26.05
26.42
27.49
11.56
27.49
27.62
11
26.23
FCF yield (avg)%
1.28
3.60
4.79
1.86
0.40
0.40
3.10
0.93
0.60
1.00
12.31
0.93
1.14
57
21.84
FCF margin%
12.49
11.38
11.39
9.22
9.76
9.29
6.50
5.61
4.47
4.08
8.98
5.61
9.26
59
1.120
FCF / Net incomex
2.634
2.716
2.879
3.454
3.905
4.550
5.009
5.814
6.656
6.785
1.568
5.814
4.227
67
13.95
ROIC%
2.44
2.65
4.69
3.49
2.51
4.28
5.52
3.22
2.07
4.82
6.64
4.28
3.36
66
19.08
Return on equity%
29.90
28.81
31.28
32.10
30.56
33.52
32.75
30.54
29.56
28.77
11.43
30.54
30.55
25
12.85
Return on assets%
18.00
15.35
16.64
17.89
20.31
21.27
19.04
21.90
20.41
23.28
24.14
21.27
19.67
51
0.50
EPSNT$
3.01
3.20
3.70
4.06
3.88
4.23
4.22
4.10
4.64
4.50
0.51
2.97%
4.81%
—
28.62
EPS growth%
1.37
2.93
1.75
0.40
1.13
3.11
4.49
3.30
5.85
4.28
11.82
4.28
3.02
83
2.07
Bookvalue per shNT$
1.54
1.57
1.68
1.84
1.62
1.51
1.54
1.42
1.47
1.30
2.09
(4.31%)
(0.72%)
—
1.90
FCF per shareNT$
1.48
1.29
1.21
1.23
1.07
1.01
1.06
1.11
1.18
1.24
1.18
2.95%
(3.26%)
—
2.71
Dividend per shNT$
1.84
2.12
2.04
2.33
2.75
2.71
3.20
3.39
3.87
4.20
1.66
8.79%
10.39%
—
24.01
Div yield (avg)%
12.32
13.25
10.91
9.48
10.75
8.74
10.52
8.00
10.81
10.26
10.04
10.26
10.63
28
15.80
Payout ratio%
26.32
25.36
23.79
23.11
25.85
25.67
28.08
26.91
28.77
31.77
11.58
28.08
26.09
89
164.6
Shares (diluted)M
207.2
210.2
195.0
219.4
200.2
225.1
208.4
203.0
232.0
248.9
168.1
4.45%
3.04%
36
15.39
Buyback yield%
33.63
34.70
35.97
34.92
37.91
38.31
37.45
36.46
37.04
38.14
11.24
37.45
36.75
91
1.733
D/E ratiox
1.887
2.060
2.368
2.671
2.518
2.658
2.673
2.918
3.069
3.066
0.637
2.918
2.664
76
117.2
Enterprise valueNT$M
398.0
379.2
399.2
362.9
375.0
363.8
333.9
349.0
351.6
380.3
559.0
0.28%
(0.13%)
59
226.2
LT debtNT$M
743.8
809.7
836.8
811.1
836.5
840.3
881.5
823.5
832.8
757.9
466.3
(1.95%)
0.02%
57
Cost of revenue
4.50%
1.00×
Operating expenses
4.37%
0.99×