0.994
RevenueNT$B
0.723
0.754
0.800
0.845
0.874
0.899
0.930
0.977
1.016
1.058
1.022
3.91%
4.48%
38
13.42
Revenue growth%
31.59
31.05
31.44
30.72
33.18
32.78
32.01
30.21
27.50
26.06
17.12
30.21
31.24
16
19.78
Gross margin%
12.90
13.10
11.56
9.41
10.70
12.50
13.16
13.72
12.03
11.60
23.54
12.50
12.26
8
21.59
Operating margin%
8.73
8.15
5.17
2.85
1.08
0.61
3.53
0.68
0.43
0.71
9.54
0.68
1.96
29
4.98
Net margin%
6.91
8.90
7.61
9.61
7.57
7.68
8.32
8.58
7.43
7.13
22.78
7.68
7.65
82
37.11
P/E ratio (avg)x
14.72
15.97
17.08
15.34
14.49
12.76
11.70
11.71
10.86
10.95
18.80
11.70
13.62
69
17.56
EV/EBITx
54.70
59.06
65.16
70.55
74.03
74.84
75.82
79.26
87.16
94.26
12.36
79.26
74.44
43
22.38
FCF yield (avg)%
8.66
9.35
11.33
12.60
15.48
14.99
16.14
18.99
17.72
15.42
23.75
16.14
15.21
63
9.77
FCF margin%
7.26
6.16
4.13
5.19
8.03
5.24
5.44
6.16
4.05
2.82
23.62
5.24
5.34
92
1.185
FCF / Net incomex
0.942
1.079
1.088
1.087
1.233
1.247
1.298
1.380
1.330
1.371
0.414
1.330
1.240
73
15.57
ROIC%
0.70
0.40
2.35
3.94
1.97
1.32
0.79
2.22
2.71
1.67
27.25
1.67
1.82
60
25.53
Return on equity%
22.81
21.69
18.78
16.52
14.23
17.21
18.45
18.81
21.01
20.66
27.42
18.81
18.79
24
19.64
Return on assets%
15.09
14.98
16.39
13.79
12.03
13.09
11.61
14.24
13.70
13.82
11.26
13.70
13.80
66
3.32
EPSNT$
3.91
4.18
4.07
4.19
4.42
3.86
4.08
3.86
3.88
3.93
3.44
(2.31%)
0.74%
—
29.96
EPS growth%
12.03
12.71
9.95
7.04
5.38
7.60
5.30
4.62
3.48
3.21
14.29
4.62
6.21
82
4.79
Bookvalue per shNT$
2.84
3.30
3.10
3.42
3.35
3.20
3.09
3.52
3.46
3.77
1.04
2.41%
4.25%
—
2.79
FCF per shareNT$
4.28
4.60
4.29
4.40
4.69
4.07
3.64
3.60
3.72
3.35
3.82
(6.52%)
(2.25%)
—
1.38
Dividend per shNT$
4.17
4.75
4.84
5.35
5.45
6.33
6.06
6.33
6.97
8.16
2.52
8.41%
6.99%
—
27.03
Div yield (avg)%
8.86
6.82
8.79
10.34
10.39
7.95
10.10
9.99
8.84
8.80
10.71
8.84
8.85
34
21.99
Payout ratio%
18.83
19.92
21.63
22.16
22.01
20.80
21.84
19.30
20.90
20.03
2.53
20.80
20.85
27
101.7
Shares (diluted)M
103.9
98.08
105.7
106.1
105.3
112.9
124.6
124.7
118.2
129.3
98.98
4.20%
2.50%
33
27.58
Buyback yield%
21.82
22.49
19.74
21.89
19.96
19.46
21.44
20.39
18.93
17.86
23.72
19.46
20.17
54
0.613
D/E ratiox
0.906
0.899
0.804
0.805
0.788
0.864
0.777
0.681
0.649
0.583
1.452
0.681
0.796
48
412.8
Enterprise valueNT$M
360.7
406.1
396.2
414.5
467.3
522.5
539.0
554.2
623.5
668.3
503.4
7.42%
7.00%
54
0.538
LT debtNT$B
0.643
0.759
0.818
0.902
1.015
1.146
1.271
1.383
1.601
1.898
1.002
13.34%
12.89%
80
Cost of revenue
4.63%
1.01×
Operating expenses
4.51%
1.00×
Property and equipment
21.04%
Goodwill & intangibles
15.62%