1.227
RevenueNT$B
0.694
0.739
0.792
0.858
0.927
0.993
1.047
1.134
1.194
1.259
1.356
6.33%
6.65%
41
24.40
Revenue growth%
17.21
19.77
16.90
16.26
15.91
17.71
15.58
15.94
17.50
20.20
16.11
17.50
17.06
64
17.05
Gross margin%
5.08
6.19
6.79
8.59
9.00
6.33
8.83
7.74
7.59
6.65
9.31
7.59
7.19
30
21.69
Operating margin%
8.51
8.62
6.02
7.04
5.01
3.67
1.00
3.31
0.62
2.15
2.37
2.15
4.34
71
22.24
Net margin%
11.90
14.37
17.32
17.21
19.09
18.77
20.00
20.57
22.32
23.24
10.57
20.57
18.93
73
21.02
P/E ratio (avg)x
6.596
7.142
7.244
6.544
7.351
7.054
7.989
7.957
7.416
8.276
14.49
7.957
7.297
17
23.32
EV/EBITx
55.31
64.51
73.10
75.41
80.88
76.75
72.89
69.77
69.72
77.47
22.08
72.89
72.99
6
16.86
FCF yield (avg)%
19.63
21.27
23.78
24.39
23.83
22.87
22.36
22.07
19.53
19.52
25.17
22.07
22.22
80
9.93
FCF margin%
20.93
22.74
23.15
26.06
26.67
27.97
25.27
23.76
26.32
24.43
21.53
25.27
24.85
21
0.148
FCF / Net incomex
0.450
0.484
0.449
0.444
0.434
0.433
0.469
0.443
0.479
0.434
1.691
0.443
0.447
83
24.97
ROIC%
0.40
2.65
0.40
0.40
0.40
1.82
4.24
5.44
4.48
3.29
3.40
4.24
2.24
75
16.24
Return on equity%
22.92
24.29
22.57
23.61
25.50
22.87
23.73
26.64
28.60
28.86
23.62
26.64
24.01
52
7.07
Return on assets%
20.83
17.92
17.06
18.16
18.92
18.63
20.64
22.20
24.87
23.27
13.78
22.20
19.78
66
4.40
EPSNT$
5.41
5.12
5.30
5.09
5.76
5.82
6.71
7.82
8.23
8.85
4.78
8.99%
6.00%
—
21.46
EPS growth%
6.03
3.75
1.74
2.24
4.49
2.01
1.40
0.40
2.64
3.37
2.77
2.01
2.44
43
7.62
Bookvalue per shNT$
5.16
4.67
4.33
4.09
4.47
4.50
4.13
4.27
4.27
3.78
1.43
(3.31%)
(2.61%)
—
7.21
FCF per shareNT$
6.90
6.02
6.63
6.40
6.44
6.05
6.37
6.76
6.08
6.37
8.10
(0.22%)
(1.23%)
—
2.31
Dividend per shNT$
6.88
6.13
5.79
5.34
5.22
5.56
6.26
6.35
6.20
6.45
4.12
4.35%
(0.94%)
—
10.49
Div yield (avg)%
23.00
24.20
25.33
26.93
28.92
30.51
29.81
26.86
25.80
25.28
11.24
26.86
26.33
93
17.10
Payout ratio%
0.40
1.72
1.48
2.58
2.10
4.47
5.30
7.30
8.67
7.22
14.66
7.22
3.52
75
64.69
Shares (diluted)M
94.35
111.4
106.8
126.8
127.4
144.7
142.6
163.6
177.5
172.9
67.08
6.31%
8.05%
18
21.77
Buyback yield%
21.21
22.84
25.38
23.47
20.51
19.67
20.06
22.89
22.46
24.31
3.42
22.46
22.65
77
0.140
D/E ratiox
1.780
1.934
1.997
1.905
2.221
2.641
2.691
3.021
3.261
3.207
1.612
3.021
2.431
72
0.575
Enterprise valueNT$B
1.931
2.139
2.354
2.499
2.631
2.524
2.548
2.754
2.988
2.824
0.080
1.42%
5.20%
88
1.504
LT debtNT$B
1.011
1.049
1.090
1.181
1.219
1.286
1.253
1.387
1.455
1.439
0.501
3.38%
2.96%
87
Cost of revenue
6.65%
1.00×
Operating expenses
6.81%
1.02×
Goodwill & intangibles
14.91%