1.123
RevenueNT$B
0.741
0.767
0.814
0.856
0.917
0.970
1.030
1.091
1.172
1.247
1.219
6.34%
5.78%
80
29.10
Revenue growth%
20.18
17.41
15.99
14.06
14.67
12.97
11.78
11.20
9.76
6.80
3.77
11.20
13.51
19
3.38
Gross margin%
25.74
23.58
24.50
25.09
23.93
23.30
23.37
20.75
21.14
21.69
25.41
21.69
23.47
48
11.23
Operating margin%
4.83
4.00
5.01
6.52
4.72
4.17
4.60
7.26
5.34
4.17
17.91
4.60
4.78
22
3.99
Net margin%
3.34
6.18
3.90
3.47
1.46
2.84
1.45
3.66
1.59
1.10
5.00
1.59
3.09
92
18.07
P/E ratio (avg)x
12.28
14.15
16.50
18.86
19.84
19.73
22.39
24.96
29.14
33.64
20.26
24.96
19.79
30
31.26
EV/EBITx
9.965
10.73
10.50
9.704
9.188
10.02
9.188
9.332
9.259
8.985
8.227
9.259
9.518
28
6.59
FCF yield (avg)%
17.12
18.35
15.48
14.91
16.25
14.88
17.36
18.69
18.70
17.25
12.60
17.36
17.19
30
4.75
FCF margin%
15.31
13.82
11.86
12.27
11.98
9.74
8.16
9.73
7.33
8.62
11.54
8.62
10.80
57
0.763
FCF / Net incomex
0.487
0.508
0.502
0.431
0.408
0.431
0.402
0.397
0.393
0.384
0.559
0.397
0.419
50
20.38
ROIC%
15.94
18.16
16.14
14.52
16.04
15.74
17.50
16.28
16.38
13.41
15.38
16.28
16.09
65
9.74
Return on equity%
3.91
4.60
6.03
4.57
4.13
4.85
2.21
3.36
5.81
3.21
11.77
3.36
4.35
35
12.41
Return on assets%
7.30
9.75
10.87
13.36
15.94
14.08
12.33
9.53
8.61
6.03
12.38
9.53
10.31
75
1.83
EPSNT$
1.58
1.55
1.57
1.53
1.64
1.61
1.70
1.87
1.97
1.98
1.87
3.79%
2.56%
—
15.34
EPS growth%
2.30
1.83
0.40
2.31
3.16
4.95
4.78
7.56
9.00
9.60
21.72
7.56
3.97
79
3.87
Bookvalue per shNT$
1.58
1.75
1.72
1.83
1.73
1.70
1.66
1.84
1.94
2.11
3.26
4.04%
3.86%
—
2.65
FCF per shareNT$
11.62
12.29
12.77
13.11
12.59
12.49
14.00
15.65
17.10
17.98
3.96
7.39%
4.59%
—
1.88
Dividend per shNT$
2.87
3.24
3.31
3.27
3.64
3.70
3.46
3.88
3.99
3.97
5.84
1.78%
3.51%
—
11.78
Div yield (avg)%
10.62
11.37
13.45
10.85
10.99
8.08
5.49
4.57
2.99
0.90
11.86
4.57
9.35
22
12.76
Payout ratio%
21.75
22.78
21.40
19.66
18.90
16.67
13.96
16.57
15.86
16.18
8.35
16.18
17.78
28
73.26
Shares (diluted)M
66.05
59.25
60.71
55.77
51.76
49.62
47.88
51.33
52.17
54.27
73.93
0.95%
(1.07%)
93
10.26
Buyback yield%
28.42
27.17
24.60
23.08
25.05
22.35
24.53
24.44
22.87
24.45
21.48
24.44
24.49
82
1.242
D/E ratiox
1.698
1.848
2.224
2.405
2.603
2.656
3.029
3.039
3.405
3.695
1.715
3.039
2.629
74
0.131
Enterprise valueNT$B
1.920
2.099
2.335
2.460
2.688
2.852
2.713
3.033
3.305
3.921
1.080
7.84%
8.69%
10
1.018
LT debtNT$B
0.579
0.635
0.587
0.645
0.714
0.654
0.692
0.732
0.797
0.821
1.056
2.84%
2.87%
94
Cost of revenue
5.74%
1.00×
Operating expenses
5.70%
0.99×
Goodwill & intangibles
17.58%