0.709
RevenueNT$B
1.542
1.561
1.601
1.623
1.702
1.794
1.870
1.972
2.016
2.053
0.733
3.82%
3.23%
34
18.31
Revenue growth%
16.62
13.98
16.97
14.33
12.70
12.48
12.23
14.36
15.01
16.31
2.32
14.36
14.34
25
11.07
Gross margin%
3.57
5.06
7.71
8.36
8.56
6.35
6.54
8.76
7.04
4.55
19.00
6.54
6.79
46
25.61
Operating margin%
9.54
9.09
7.56
9.21
7.21
6.39
7.40
8.17
10.16
11.04
22.44
8.17
8.63
92
14.43
Net margin%
3.73
1.46
2.33
0.40
1.15
0.40
0.40
2.24
2.76
4.41
14.05
2.24
1.85
49
8.277
P/E ratio (avg)x
9.025
9.871
10.04
10.74
9.935
9.335
10.08
9.986
10.68
11.49
24.19
10.08
10.01
56
12.36
EV/EBITx
23.13
26.48
27.01
26.80
26.32
27.13
29.75
31.78
36.37
34.24
10.69
31.78
27.07
59
27.47
FCF yield (avg)%
24.51
24.26
24.63
25.18
23.15
25.91
24.77
24.77
22.98
20.62
7.50
24.77
24.57
61
11.89
FCF margin%
26.90
25.70
25.56
27.32
27.52
30.11
27.55
28.32
27.69
27.09
9.42
27.69
27.42
91
1.706
FCF / Net incomex
0.595
0.626
0.601
0.566
0.554
0.535
0.509
0.476
0.551
0.618
0.433
0.535
0.560
25
4.40
ROIC%
21.78
21.12
21.85
23.29
20.68
20.19
20.56
20.72
22.03
21.47
13.70
20.72
21.29
28
15.38
Return on equity%
7.50
4.65
7.07
7.07
7.73
10.49
12.83
15.54
15.27
16.37
24.81
15.27
9.11
21
29.68
Return on assets%
17.29
18.47
17.71
20.65
21.89
22.33
23.32
23.59
22.53
23.35
12.07
23.32
22.11
66
1.14
EPSNT$
8.10
9.10
10.51
12.16
14.22
14.96
16.80
19.44
21.04
21.84
1.23
8.96%
11.33%
—
19.56
EPS growth%
17.87
19.29
18.95
16.90
18.22
19.90
18.05
15.88
18.33
20.09
12.49
18.33
18.27
63
5.79
Bookvalue per shNT$
8.56
8.78
9.28
10.78
12.02
12.74
14.65
16.85
16.51
18.80
3.23
9.35%
9.21%
—
4.05
FCF per shareNT$
10.31
11.39
12.68
13.92
15.33
15.24
18.06
19.07
21.03
21.83
3.71
7.32%
7.77%
—
3.77
Dividend per shNT$
4.85
5.25
6.13
7.05
8.25
9.76
10.11
11.84
12.99
13.45
3.02
10.27%
11.04%
—
19.80
Div yield (avg)%
2.63
4.01
5.96
3.25
0.64
0.40
0.40
3.32
0.65
0.40
23.04
0.40
1.64
43
21.92
Payout ratio%
19.99
22.54
21.91
19.68
20.25
21.04
21.80
23.65
20.80
20.60
2.44
21.04
20.92
18
84.05
Shares (diluted)M
140.7
135.5
137.3
147.6
142.2
138.4
162.5
184.6
210.5
235.1
84.94
10.57%
7.00%
80
3.26
Buyback yield%
13.49
11.22
9.63
6.89
7.81
7.21
10.03
11.97
14.61
15.10
24.90
11.97
10.63
77
0.828
D/E ratiox
1.885
1.745
1.685
1.745
1.787
1.695
1.603
1.465
1.372
1.484
1.014
1.484
1.690
8
1,369
Enterprise valueNT$M
579.7
554.2
593.5
579.9
564.3
585.3
633.4
625.5
621.1
588.9
903.4
0.86%
0.12%
90
657.5
LT debtNT$M
631.5
594.0
631.0
720.8
705.0
715.0
664.8
726.7
692.9
756.7
290.2
1.43%
2.35%
86
Cost of revenue
3.26%
1.00×
Operating expenses
2.79%
0.96×
Property and equipment
19.51%
Goodwill & intangibles
14.61%