0.939
RevenueNT$B
1.035
1.060
1.056
1.096
1.112
1.123
1.123
1.147
1.171
1.176
0.986
1.12%
1.41%
76
19.35
Revenue growth%
9.22
9.54
9.55
8.96
7.81
9.97
7.31
6.42
3.71
3.58
13.65
6.42
8.39
29
8.54
Gross margin%
8.28
11.09
9.62
12.03
11.75
13.95
12.14
10.75
12.59
10.96
14.77
12.14
11.42
71
29.23
Operating margin%
15.41
14.40
13.42
15.19
17.94
17.77
19.38
18.56
16.38
14.93
28.64
17.77
15.90
40
8.28
Net margin%
23.45
21.79
20.84
22.23
22.25
23.94
21.97
19.27
16.35
17.68
17.66
19.27
21.88
84
19.40
P/E ratio (avg)x
11.78
10.86
10.25
10.51
11.42
10.67
11.06
11.01
11.17
10.24
9.835
11.01
10.93
60
28.38
EV/EBITx
17.29
18.38
21.15
21.76
22.30
26.25
26.79
29.92
35.23
38.05
11.29
29.92
24.28
34
10.44
FCF yield (avg)%
23.59
24.24
23.56
20.73
18.17
18.24
17.37
15.05
15.39
15.44
6.66
15.44
18.21
71
25.24
FCF margin%
29.31
26.80
25.60
28.15
27.86
29.06
31.12
30.65
30.57
31.91
14.17
30.65
29.18
19
1.326
FCF / Net incomex
0.981
1.138
1.240
1.263
1.359
1.511
1.494
1.486
1.402
1.339
0.382
1.486
1.349
67
23.94
ROIC%
18.49
19.20
20.86
21.55
18.95
19.23
16.76
16.72
14.74
16.84
27.84
16.76
18.72
35
7.40
Return on equity%
5.09
4.45
3.66
2.59
5.32
3.57
5.51
3.58
4.37
6.96
19.74
4.37
4.41
70
21.76
Return on assets%
2.74
1.86
4.55
6.26
6.03
4.09
2.05
0.40
0.40
0.40
22.72
0.40
2.40
13
9.37
EPSNT$
16.61
17.22
18.39
21.01
24.18
23.64
25.03
28.27
32.93
34.13
10.10
7.14%
9.52%
—
16.60
EPS growth%
11.20
11.11
9.44
8.03
8.48
6.14
6.13
7.90
10.62
13.31
8.84
7.90
8.96
71
3.05
Bookvalue per shNT$
8.01
7.75
7.62
8.63
9.41
9.41
9.51
10.49
10.53
12.43
7.06
5.72%
5.08%
—
6.42
FCF per shareNT$
1.74
1.85
1.73
1.67
1.59
1.63
1.43
1.50
1.43
1.39
3.20
(2.61%)
(3.10%)
—
9.44
Dividend per shNT$
5.66
5.43
5.94
6.55
7.73
8.68
10.05
11.70
13.07
14.98
8.77
14.13%
11.23%
—
23.57
Div yield (avg)%
4.33
4.74
6.62
9.31
9.42
8.37
6.53
9.18
9.85
7.97
25.14
8.37
8.17
60
3.24
Payout ratio%
14.86
12.98
14.53
16.13
17.51
19.04
21.64
24.02
23.71
24.41
9.16
23.71
18.28
22
55.94
Shares (diluted)M
64.78
63.30
65.72
59.16
52.34
46.82
41.12
40.04
38.35
33.54
55.32
(8.51%)
(7.22%)
58
9.13
Buyback yield%
9.91
8.05
5.70
6.70
7.85
7.81
9.57
11.19
13.10
14.11
7.54
11.19
8.81
47
1.651
D/E ratiox
0.160
0.181
0.200
0.218
0.248
0.242
0.249
0.268
0.289
0.288
1.499
0.268
0.245
34
0.437
Enterprise valueNT$B
0.700
0.799
0.869
0.877
1.021
1.025
1.057
1.198
1.266
1.539
1.104
8.56%
8.32%
72
696.2
LT debtNT$M
699.1
606.4
538.4
509.4
511.1
508.3
469.7
446.8
469.6
460.6
53.85
(2.06%)
(4.77%)
81
Cost of revenue
1.57%
1.02×
Operating expenses
1.30%
0.99×
Cash and investments
19.65%