1.342
RevenueNT$B
0.959
1.029
1.108
1.223
1.349
1.465
1.602
1.738
1.847
1.974
1.479
7.91%
8.57%
52
5.01
Revenue growth%
33.17
35.34
36.69
37.06
38.09
40.98
41.14
42.76
45.23
42.33
29.28
42.33
39.54
67
11.79
Gross margin%
18.86
17.39
17.28
20.14
19.38
19.57
21.09
23.32
23.65
22.05
14.80
22.05
19.85
47
4.57
Operating margin%
2.60
2.82
4.33
1.77
4.41
3.05
4.89
7.49
8.09
7.32
28.01
7.32
4.37
69
28.39
Net margin%
14.68
15.67
15.13
14.00
16.94
15.06
14.08
14.63
12.55
10.94
29.63
14.08
14.66
86
22.87
P/E ratio (avg)x
14.65
14.52
12.97
12.21
11.27
10.29
10.99
11.09
10.14
10.72
7.455
10.72
11.18
20
6.438
EV/EBITx
14.00
14.94
15.64
14.55
13.16
11.39
11.10
9.984
10.41
9.994
37.37
10.41
12.28
92
8.67
FCF yield (avg)%
10.47
9.64
6.91
8.73
7.96
9.98
10.25
7.56
6.20
8.48
17.53
8.48
8.61
23
20.96
FCF margin%
26.80
28.66
29.12
31.97
29.48
29.19
30.98
33.17
35.28
35.61
4.36
33.17
30.23
41
1.458
FCF / Net incomex
1.233
1.422
1.593
1.539
1.592
1.599
1.588
1.820
1.895
2.030
0.761
1.820
1.593
30
25.29
ROIC%
11.33
13.18
10.19
10.77
10.70
12.31
14.20
13.10
15.58
14.06
25.62
14.06
12.70
58
14.60
Return on equity%
30.50
30.65
28.97
26.80
24.87
26.41
26.23
24.37
26.60
26.05
15.62
26.23
26.51
72
24.79
Return on assets%
10.74
10.08
12.89
13.99
14.34
15.47
16.83
17.83
16.97
14.94
10.46
16.83
14.64
86
2.10
EPSNT$
7.62
7.60
7.34
6.93
6.52
6.62
7.11
6.57
5.81
5.63
2.17
(2.89%)
(2.85%)
—
24.68
EPS growth%
22.03
19.51
16.68
16.31
17.63
15.38
12.63
9.66
12.47
12.20
16.62
12.47
15.84
37
5.70
Bookvalue per shNT$
2.06
2.12
2.19
2.23
2.12
2.34
2.33
2.37
2.39
2.23
4.11
1.04%
0.70%
—
7.15
FCF per shareNT$
10.34
10.12
10.20
11.20
11.31
12.31
12.45
13.80
13.70
15.45
8.18
6.44%
5.23%
—
5.91
Dividend per shNT$
6.83
7.42
7.64
7.53
7.81
6.78
6.90
6.77
7.10
6.79
9.00
(2.76%)
(1.34%)
—
9.01
Div yield (avg)%
14.79
13.55
15.74
15.77
18.04
16.70
17.05
15.32
14.33
12.03
23.64
15.32
15.53
10
5.95
Payout ratio%
22.59
21.66
19.29
18.42
18.24
20.09
20.64
19.19
16.31
14.76
25.24
19.19
19.24
55
109.9
Shares (diluted)M
125.5
111.6
122.9
116.4
124.0
118.5
113.1
106.0
118.0
112.7
112.2
(1.89%)
(0.36%)
55
29.36
Buyback yield%
25.58
22.63
21.41
21.66
19.33
22.04
21.88
22.30
24.51
22.55
12.64
22.30
22.17
44
1.224
D/E ratiox
0.732
0.812
0.750
0.693
0.703
0.716
0.785
0.731
0.740
0.694
1.385
0.731
0.731
38
1,565
Enterprise valueNT$M
510.5
582.4
608.7
570.6
640.9
629.6
585.7
614.1
591.1
544.0
634.3
(3.23%)
1.26%
55
0.311
LT debtNT$B
1.258
1.444
1.531
1.726
1.701
1.656
1.702
1.820
1.895
1.908
1.566
2.32%
4.04%
23
Cost of revenue
8.80%
1.02×
Operating expenses
7.44%
0.90×
Cash and investments
17.42%