0.408
RevenueNT$B
1.042
1.036
1.060
1.068
1.097
1.075
1.079
1.075
1.074
1.062
0.444
(0.65%)
0.24%
32
16.22
Revenue growth%
29.65
29.95
30.68
32.30
34.85
37.32
39.07
37.26
39.05
36.44
4.10
37.32
35.65
14
12.84
Gross margin%
11.49
11.85
13.16
14.16
16.30
14.25
14.99
15.18
17.73
20.67
2.48
15.18
14.62
40
19.00
Operating margin%
7.64
5.03
3.04
5.39
2.51
2.61
0.40
1.32
3.28
3.71
21.96
2.61
3.16
26
20.48
Net margin%
24.96
22.17
23.29
20.47
21.71
22.61
23.51
24.42
22.85
20.74
20.58
22.85
22.73
48
32.28
P/E ratio (avg)x
21.85
24.66
24.25
27.23
28.06
30.57
29.64
31.96
34.68
35.41
16.14
31.96
28.85
30
29.49
EV/EBITx
19.53
20.60
21.94
19.18
20.68
21.77
22.81
20.62
21.40
18.87
30.27
21.40
20.65
24
5.57
FCF yield (avg)%
4.65
6.47
5.96
4.47
1.75
0.93
2.51
4.74
4.76
6.47
17.08
4.74
4.69
67
14.07
FCF margin%
19.40
22.36
20.40
17.80
17.77
19.36
18.27
16.73
18.77
19.28
7.05
18.77
19.03
54
0.297
FCF / Net incomex
0.477
0.436
0.440
0.459
0.511
0.567
0.596
0.546
0.558
0.622
0.184
0.567
0.528
68
7.83
ROIC%
1.86
1.93
2.99
4.17
4.07
1.97
0.40
1.56
0.40
0.40
6.03
0.40
1.90
12
15.86
Return on equity%
16.54
14.22
16.37
13.77
12.80
14.35
14.64
14.24
15.62
13.56
16.35
14.35
14.30
73
21.35
Return on assets%
24.35
21.48
21.41
20.12
18.39
18.27
20.17
18.40
17.45
18.66
24.11
18.40
19.39
65
1.63
EPSNT$
3.86
4.50
4.58
4.28
4.48
4.76
5.16
4.97
5.03
4.91
1.72
1.87%
1.74%
—
12.96
EPS growth%
12.45
10.06
8.43
10.26
10.53
10.86
10.11
12.02
12.82
13.28
2.47
12.02
10.69
23
4.28
Bookvalue per shNT$
2.76
3.03
3.03
3.42
3.94
4.73
5.50
5.51
6.58
6.44
2.21
10.35%
9.56%
—
1.37
FCF per shareNT$
1.64
1.85
1.90
1.73
1.62
1.77
1.98
1.88
2.13
2.07
1.90
5.04%
2.19%
—
2.56
Dividend per shNT$
0.90
0.89
0.88
0.85
0.89
0.92
1.06
1.05
1.00
1.15
4.25
5.43%
1.90%
—
13.15
Div yield (avg)%
14.25
17.01
17.81
20.67
18.22
19.61
18.87
21.78
24.36
25.54
12.77
21.78
19.24
47
23.92
Payout ratio%
16.06
16.80
17.97
16.28
15.07
14.81
14.99
17.81
18.47
16.86
26.52
16.86
16.54
51
101.6
Shares (diluted)M
132.1
125.2
127.1
134.8
147.7
158.0
143.1
142.4
130.7
145.1
99.48
(0.36%)
1.88%
23
4.66
Buyback yield%
8.48
8.06
10.58
13.25
12.83
10.83
9.11
9.68
7.50
8.76
8.32
9.11
9.39
71
1.576
D/E ratiox
1.810
1.788
1.809
1.758
2.047
1.948
2.136
2.400
2.383
2.514
1.099
2.383
1.997
85
0.662
Enterprise valueNT$B
1.386
1.521
1.713
1.927
2.110
2.406
2.694
2.821
2.760
3.276
0.697
9.19%
9.12%
32
1,007
LT debtNT$M
504.8
483.1
451.7
511.0
491.7
528.0
488.1
496.0
489.6
505.1
621.7
0.54%
0.73%
6
Cost of revenue
0.64%
1.04×
Operating expenses
(1.13%)
0.87×
Property and equipment
15.40%