1.952
RevenueNT$B
0.893
0.974
1.026
1.098
1.171
1.273
1.355
1.478
1.613
1.727
2.140
8.09%
7.55%
94
18.22
Revenue growth%
16.62
15.23
15.70
16.95
18.71
17.07
15.45
12.86
14.99
15.88
14.65
15.45
15.79
70
28.42
Gross margin%
7.88
9.64
11.74
12.71
10.18
11.48
12.67
10.47
10.66
11.92
17.87
11.48
11.07
58
20.42
Operating margin%
8.77
9.02
10.03
7.51
7.48
7.08
9.59
7.64
8.43
7.62
3.94
7.64
8.03
31
14.96
Net margin%
12.89
14.84
14.32
14.72
12.63
9.72
7.36
9.40
10.97
13.04
29.44
9.72
12.76
21
36.72
P/E ratio (avg)x
58.42
67.69
66.90
73.13
85.80
97.22
109.4
127.5
136.3
155.8
29.12
127.5
91.51
8
30.33
EV/EBITx
22.16
23.61
21.95
22.73
25.46
25.71
23.01
24.99
27.84
25.64
18.18
25.64
24.30
28
23.33
FCF yield (avg)%
11.49
12.29
14.21
13.15
10.77
10.73
8.32
8.25
6.49
4.70
2.93
8.25
10.75
81
25.28
FCF margin%
0.40
0.40
1.53
2.07
0.40
0.40
2.59
3.04
2.14
2.98
3.01
2.59
1.80
29
1.275
FCF / Net incomex
0.270
0.283
0.287
0.272
0.272
0.315
0.364
0.385
0.376
0.396
0.868
0.376
0.301
40
20.75
ROIC%
11.97
13.46
13.55
13.44
15.06
16.62
19.59
19.96
17.40
20.30
25.53
19.59
15.84
31
2.85
Return on equity%
21.32
23.84
26.57
29.01
31.38
33.06
35.29
37.46
38.69
39.24
5.54
37.46
32.22
62
18.42
Return on assets%
7.69
4.85
2.39
5.33
5.90
6.32
7.50
8.90
10.95
11.92
20.03
8.90
6.91
89
9.81
EPSNT$
11.03
11.75
11.41
10.75
11.34
9.97
9.72
9.79
10.02
10.16
10.33
(2.17%)
(0.33%)
—
26.73
EPS growth%
23.67
24.34
24.03
26.81
28.00
30.35
28.61
28.33
27.29
28.47
7.01
28.47
27.64
14
9.30
Bookvalue per shNT$
11.09
11.48
10.45
11.13
12.14
13.19
12.56
12.24
13.41
13.97
2.63
2.85%
3.29%
—
10.54
FCF per shareNT$
1.86
1.64
1.66
1.75
1.80
1.69
1.46
1.30
1.37
1.35
5.54
(5.66%)
(3.43%)
—
3.25
Dividend per shNT$
2.85
2.99
2.97
3.06
2.62
2.69
2.70
2.74
2.70
2.33
2.64
(2.30%)
(1.88%)
—
18.59
Div yield (avg)%
18.88
16.35
15.15
15.68
16.52
15.92
15.30
17.67
16.48
17.44
12.15
16.48
16.41
27
18.02
Payout ratio%
12.81
10.00
10.48
13.32
13.04
14.67
14.60
14.93
16.60
14.48
7.08
14.67
13.90
94
60.88
Shares (diluted)M
49.33
53.48
58.04
63.84
68.42
74.90
69.79
61.79
67.70
60.95
58.23
(2.29%)
1.03%
44
17.75
Buyback yield%
13.41
13.99
11.62
12.65
10.33
10.38
12.08
10.22
13.14
14.52
23.72
12.08
12.36
68
0.701
D/E ratiox
2.261
2.553
2.872
2.972
3.217
3.313
3.368
3.385
3.379
3.149
1.675
3.368
3.183
68
0.145
Enterprise valueNT$B
1.958
1.959
1.938
1.952
2.030
2.072
1.897
1.902
2.021
1.830
0.387
(2.05%)
(0.85%)
87
1,588
LT debtNT$M
469.4
455.9
482.2
475.9
447.0
476.4
455.3
406.3
437.6
398.5
444.1
(2.27%)
(2.49%)
34
Cost of revenue
7.32%
0.98×
Operating expenses
7.69%
1.01×
Cash and investments
17.51%