1.115
RevenueNT$B
0.789
0.851
0.921
1.007
1.078
1.177
1.266
1.329
1.454
1.569
1.143
7.80%
8.06%
63
12.75
Revenue growth%
12.40
12.48
13.46
11.19
13.95
13.21
10.38
9.15
12.05
12.96
14.77
12.05
12.44
45
28.65
Gross margin%
15.70
15.99
18.90
16.30
18.23
20.71
17.80
17.05
17.63
16.17
24.14
17.63
17.34
54
14.44
Operating margin%
29.71
30.49
32.22
29.52
32.33
32.98
35.50
36.22
35.62
35.08
23.87
35.50
32.66
45
26.97
Net margin%
8.81
7.09
7.93
8.28
7.10
4.85
5.85
8.06
10.08
7.57
27.50
7.57
7.75
23
6.191
P/E ratio (avg)x
12.67
12.46
12.68
13.29
12.24
13.94
14.68
14.04
14.26
16.34
8.437
14.26
13.62
24
8.852
EV/EBITx
51.82
61.40
68.79
68.07
70.43
83.46
84.40
93.23
99.57
111.0
27.86
93.23
76.94
19
6.13
FCF yield (avg)%
17.92
20.30
17.61
18.29
19.02
19.46
21.09
20.41
22.05
21.69
17.51
21.09
19.88
85
19.24
FCF margin%
8.87
9.94
7.25
7.98
10.05
12.54
13.84
13.63
13.65
12.31
5.35
13.63
11.18
58
1.052
FCF / Net incomex
0.245
0.277
0.280
0.314
0.308
0.329
0.331
0.389
0.437
0.423
1.198
0.389
0.322
91
19.38
ROIC%
24.76
25.48
27.07
28.98
26.98
25.95
27.86
29.85
32.21
34.75
26.43
29.85
27.46
22
18.61
Return on equity%
22.44
20.93
23.03
25.48
23.18
25.44
22.76
24.88
24.09
25.00
25.98
24.88
23.63
54
28.06
Return on assets%
28.46
28.07
25.07
24.89
26.70
24.46
25.80
23.21
24.11
24.99
9.84
24.46
25.03
52
8.90
EPSNT$
10.54
10.16
9.84
9.52
10.81
11.32
11.13
11.31
12.34
13.77
9.82
4.96%
2.57%
—
11.44
EPS growth%
7.94
7.34
8.42
7.85
8.74
5.88
3.76
4.97
6.97
5.47
19.51
5.47
7.16
94
2.44
Bookvalue per shNT$
10.39
11.74
13.68
13.50
15.60
18.08
19.88
23.11
23.39
26.12
4.69
10.86%
10.36%
—
11.29
FCF per shareNT$
5.98
6.61
7.05
6.16
6.15
6.71
7.23
6.77
6.30
5.52
5.71
(2.13%)
(0.90%)
—
2.67
Dividend per shNT$
7.05
7.58
8.15
8.76
8.37
8.61
8.43
7.35
7.72
6.90
10.50
(3.78%)
0.04%
—
20.36
Div yield (avg)%
19.61
20.30
21.33
19.15
17.25
18.27
20.43
19.02
19.80
22.23
24.30
19.80
19.70
17
3.57
Payout ratio%
22.32
20.61
17.78
18.51
19.27
16.36
18.13
17.86
18.21
20.08
22.59
18.13
18.36
26
185.2
Shares (diluted)M
273.6
269.8
283.7
300.9
323.6
371.7
377.5
441.2
488.8
544.2
188.4
10.96%
8.41%
25
22.93
Buyback yield%
21.06
20.55
19.63
19.98
21.30
18.73
19.00
19.86
22.25
21.19
25.49
19.86
20.26
20
1.235
D/E ratiox
1.864
1.739
1.910
2.069
2.275
2.555
2.751
2.661
2.553
2.449
0.611
2.555
2.362
78
0.868
Enterprise valueNT$B
0.173
0.151
0.133
0.137
0.140
0.135
0.144
0.131
0.114
0.114
1.583
(4.05%)
(3.76%)
15
1,529
LT debtNT$M
61.13
55.65
54.02
54.10
53.83
52.94
46.20
47.33
42.70
37.18
739.6
(7.13%)
(6.15%)
8
Cost of revenue
7.82%
0.98×
Operating expenses
9.17%
1.11×