0.982
RevenueNT$B
3.344
3.543
3.697
3.806
3.865
4.063
4.278
4.411
4.476
4.717
1.089
4.06%
3.77%
46
21.66
Revenue growth%
23.47
21.11
21.28
24.08
23.60
23.61
26.19
26.48
27.40
29.60
22.97
26.48
23.85
12
17.70
Gross margin%
30.34
28.36
30.58
29.75
31.01
30.53
31.51
32.90
31.86
32.73
22.40
31.86
30.79
81
21.03
Operating margin%
25.48
24.86
23.68
22.52
19.52
20.67
22.35
20.77
17.80
17.81
15.94
20.67
21.56
87
21.53
Net margin%
12.29
14.81
14.82
13.10
12.31
10.53
9.68
7.36
6.76
8.95
18.37
8.95
11.41
6
7.004
P/E ratio (avg)x
28.70
33.47
35.23
34.23
35.39
39.59
45.44
54.40
61.97
60.90
34.02
54.40
37.49
76
23.70
EV/EBITx
43.56
41.85
40.63
48.43
56.90
61.49
71.90
80.59
90.76
92.14
29.92
80.59
59.19
86
22.06
FCF yield (avg)%
17.47
20.29
21.90
19.10
17.77
15.70
16.03
14.09
13.28
14.63
18.18
14.63
16.75
46
19.56
FCF margin%
16.89
14.19
16.97
17.22
18.58
20.63
18.37
16.48
15.70
15.13
16.88
16.48
16.93
65
0.830
FCF / Net incomex
1.453
1.552
1.653
1.754
1.721
1.837
2.018
2.115
2.324
2.300
1.793
2.115
1.795
90
6.12
ROIC%
25.61
27.24
27.37
26.08
24.26
23.63
22.82
23.41
24.86
25.71
7.92
23.63
25.24
65
9.99
Return on equity%
28.84
26.29
26.54
28.95
28.91
26.69
29.49
31.88
30.70
28.70
3.54
29.49
28.87
52
29.22
Return on assets%
16.86
16.73
18.06
19.70
17.49
20.47
19.54
22.46
24.88
27.32
2.21
22.46
19.62
51
37.54
EPSNT$
20.03
21.56
24.16
24.15
25.22
22.86
23.81
25.17
27.89
24.80
40.78
(0.33%)
1.51%
—
22.00
EPS growth%
19.65
21.55
18.96
20.22
21.76
20.47
19.30
16.92
19.89
17.12
8.48
19.30
19.77
43
40.87
Bookvalue per shNT$
13.10
11.54
10.74
10.49
9.21
8.56
9.15
9.26
8.10
8.92
40.76
(0.64%)
(4.55%)
—
6.95
FCF per shareNT$
40.40
36.58
33.55
36.79
36.65
37.78
40.77
42.87
42.70
46.06
34.75
4.68%
1.95%
—
27.69
Dividend per shNT$
21.38
20.73
21.18
21.39
20.65
19.00
19.64
17.40
18.61
16.90
38.17
(3.92%)
(3.72%)
—
21.42
Div yield (avg)%
0.40
0.40
3.30
0.89
0.40
0.40
2.39
3.79
5.61
7.54
7.68
3.79
1.64
39
12.20
Payout ratio%
24.78
27.51
25.60
26.42
26.91
24.33
21.77
22.25
19.66
17.60
24.43
21.77
24.56
6
125.1
Shares (diluted)M
152.2
154.2
146.5
161.5
154.6
175.3
192.7
186.1
209.4
242.3
122.3
9.40%
6.06%
48
20.41
Buyback yield%
5.05
3.81
0.88
0.40
2.79
1.46
0.40
1.33
4.20
4.54
16.39
1.46
2.13
53
0.345
D/E ratiox
0.607
0.611
0.672
0.684
0.625
0.703
0.800
0.894
0.847
0.876
0.145
0.847
0.693
76
211.9
Enterprise valueNT$M
251.3
275.6
252.2
221.6
219.9
207.5
211.5
195.1
214.5
225.0
973.9
0.46%
(1.47%)
14
3.275
LT debtNT$B
2.420
2.557
2.698
2.640
2.490
2.705
2.403
2.557
2.771
2.533
1.697
0.34%
0.94%
43
Cost of revenue
3.80%
1.00×
Operating expenses
4.02%
1.02×
Goodwill & intangibles
16.58%