0.911
RevenueNT$B
0.961
0.987
1.024
1.075
1.116
1.161
1.229
1.317
1.378
1.434
0.955
5.13%
4.45%
78
2.78
Revenue growth%
11.55
12.39
9.63
7.70
6.32
3.52
0.86
3.45
5.78
3.55
28.93
3.52
6.05
88
13.23
Gross margin%
3.32
0.40
0.40
0.40
0.40
0.40
0.40
1.49
2.99
2.72
7.30
1.49
0.40
9
2.67
Operating margin%
21.91
23.83
23.48
23.57
22.02
22.13
22.76
22.20
19.32
19.14
3.33
22.13
22.17
21
26.29
Net margin%
17.87
20.22
21.73
24.34
25.81
26.51
25.59
24.09
22.06
20.36
22.66
24.09
23.07
87
32.59
P/E ratio (avg)x
60.01
60.87
68.06
67.79
71.20
83.70
90.37
96.71
98.55
105.1
14.38
96.71
77.45
86
27.77
EV/EBITx
26.01
26.31
31.10
34.07
38.06
37.75
39.82
42.48
46.31
54.70
6.536
42.48
37.90
50
10.29
FCF yield (avg)%
18.51
15.79
14.02
12.87
15.02
14.36
15.52
16.06
17.62
20.52
7.19
16.06
15.66
56
28.71
FCF margin%
21.44
22.89
25.15
26.64
28.88
27.82
30.45
27.70
26.42
28.91
5.58
27.82
27.17
59
0.327
FCF / Net incomex
1.940
2.150
2.394
2.493
2.864
3.224
3.569
3.484
3.193
3.389
1.774
3.389
3.028
14
12.66
ROIC%
22.40
21.04
23.87
22.62
23.34
23.93
21.05
19.61
18.70
17.15
27.23
19.61
21.73
82
5.39
Return on equity%
30.34
27.85
29.17
26.51
25.11
26.78
29.06
28.79
28.01
25.26
14.03
28.01
27.93
21
24.68
Return on assets%
0.40
0.40
2.20
1.34
3.92
2.06
0.40
0.40
1.89
0.40
7.12
0.40
0.87
12
6.37
EPSNT$
5.53
5.95
6.53
6.34
6.24
6.12
5.53
4.98
5.38
5.40
6.55
(2.87%)
0.47%
—
6.69
EPS growth%
9.94
12.40
14.93
12.51
14.01
15.15
17.46
15.19
16.03
18.59
24.81
16.03
15.04
40
2.34
Bookvalue per shNT$
2.02
1.98
2.11
2.00
2.29
2.62
2.48
2.69
2.69
2.89
4.35
4.77%
5.16%
—
8.59
FCF per shareNT$
4.64
4.38
4.72
4.53
4.70
4.13
3.56
3.54
3.72
3.77
7.19
(4.32%)
(2.36%)
—
6.21
Dividend per shNT$
7.06
7.23
7.83
7.72
8.60
9.24
9.56
9.93
10.88
12.61
2.94
7.96%
7.26%
—
26.96
Div yield (avg)%
15.79
18.42
17.72
20.29
20.35
18.71
19.19
20.52
19.87
21.87
10.40
19.87
19.53
76
29.42
Payout ratio%
2.99
5.24
3.84
5.25
3.17
2.52
4.15
1.26
2.10
0.40
28.39
2.10
3.08
48
80.61
Shares (diluted)M
72.05
65.79
63.20
65.37
71.06
79.61
79.70
78.29
77.04
73.96
77.46
0.80%
0.36%
13
4.30
Buyback yield%
14.48
12.04
14.99
16.38
17.40
18.29
19.01
20.87
19.14
20.16
19.05
19.14
17.84
56
0.925
D/E ratiox
1.582
1.740
2.048
1.945
1.901
2.005
1.937
2.068
2.295
2.196
1.046
2.068
1.975
23
1.379
Enterprise valueNT$B
1.582
1.773
1.817
2.006
2.292
2.506
2.753
2.620
2.541
2.675
0.275
3.14%
6.16%
26
1,318
LT debtNT$M
276.1
252.2
257.4
250.9
281.1
290.8
294.8
293.7
273.4
305.4
129.9
1.67%
0.87%
82
Cost of revenue
4.61%
1.02×
Operating expenses
4.02%
0.96×