0.172
RevenueNT$B
0.883
0.927
0.973
1.014
1.061
1.111
1.136
1.205
1.256
1.335
0.182
4.70%
4.56%
80
20.60
Revenue growth%
28.42
26.74
26.43
23.58
24.59
25.45
22.51
24.00
23.03
25.48
7.57
24.00
25.02
67
19.14
Gross margin%
19.27
16.96
14.72
13.40
13.02
14.60
11.60
11.44
11.49
11.15
3.87
11.49
13.21
50
24.04
Operating margin%
7.81
6.34
7.66
7.97
6.57
4.03
6.33
7.84
6.00
7.54
18.22
6.33
7.05
8
15.39
Net margin%
13.39
11.30
13.95
11.87
12.63
14.21
13.99
13.24
10.95
12.01
13.96
13.24
12.93
21
28.55
P/E ratio (avg)x
52.81
62.09
71.23
74.67
80.06
89.16
106.2
104.5
104.7
110.1
19.28
104.7
84.61
27
22.51
EV/EBITx
11.23
10.67
10.44
9.408
10.22
9.885
9.556
9.338
9.715
8.836
21.42
9.556
9.800
8
15.52
FCF yield (avg)%
5.88
3.37
1.55
2.77
5.45
2.93
4.45
3.31
3.11
3.57
2.69
3.31
3.34
17
6.29
FCF margin%
13.66
11.65
12.51
13.36
11.30
10.66
12.16
12.61
15.37
17.10
11.31
12.61
12.56
71
1.333
FCF / Net incomex
1.676
2.002
2.282
2.726
3.032
3.414
4.081
4.659
5.310
5.540
0.101
4.659
3.223
16
4.51
ROIC%
29.84
30.37
32.38
30.97
32.61
30.07
28.83
26.43
24.66
22.65
23.95
26.43
29.95
5
6.18
Return on equity%
16.64
15.35
17.15
14.73
13.53
11.78
11.12
10.27
10.42
9.26
7.30
10.42
12.65
5
28.34
Return on assets%
17.94
17.78
20.77
22.86
22.91
22.84
22.91
25.76
27.15
26.99
22.37
25.76
22.88
29
1.36
EPSNT$
6.21
6.73
8.06
9.39
10.50
11.96
12.60
13.77
14.58
16.96
1.48
10.07%
11.75%
—
12.70
EPS growth%
7.32
9.78
11.01
13.82
12.40
14.66
12.21
12.10
13.03
15.28
10.13
13.03
12.31
57
3.54
Bookvalue per shNT$
3.04
3.24
3.27
3.67
3.65
3.93
4.44
5.16
5.27
5.25
2.01
7.54%
6.25%
—
3.55
FCF per shareNT$
3.15
3.57
3.67
3.49
3.20
3.09
2.86
3.28
3.30
3.39
2.29
1.17%
1.04%
—
4.00
Dividend per shNT$
3.42
3.81
4.36
4.66
5.42
5.47
6.36
6.10
5.83
6.33
1.40
3.17%
8.24%
—
13.47
Div yield (avg)%
14.72
11.74
13.95
14.80
16.68
13.99
14.80
17.57
19.32
21.18
18.67
17.57
14.80
12
3.11
Payout ratio%
14.10
13.13
11.75
10.60
10.06
10.21
12.64
14.20
15.84
13.67
12.22
13.67
12.88
74
112.2
Shares (diluted)M
78.13
69.91
70.45
66.80
57.94
56.45
48.76
50.04
50.15
53.30
113.2
(1.66%)
(4.89%)
68
24.02
Buyback yield%
2.02
0.40
0.40
1.55
3.65
4.93
6.85
5.84
7.50
9.59
17.14
6.85
4.29
69
1.465
D/E ratiox
1.126
1.045
1.128
1.240
1.162
1.256
1.361
1.357
1.475
1.506
0.956
1.361
1.248
88
317.0
Enterprise valueNT$M
296.6
297.3
324.8
375.8
415.4
405.2
458.9
537.8
512.1
599.2
507.9
7.60%
7.37%
28
0.716
LT debtNT$B
2.130
2.455
2.673
2.784
2.897
3.386
3.381
3.378
3.755
4.250
0.153
7.96%
7.88%
65
Cost of revenue
4.30%
0.98×
Operating expenses
5.05%
1.05×
Cash and investments
16.44%
Property and equipment
15.57%