1.740
RevenueNT$B
0.727
0.793
0.833
0.896
0.983
1.043
1.121
1.225
1.319
1.430
1.899
7.78%
7.55%
47
3.97
Revenue growth%
25.93
25.89
27.08
26.47
28.34
27.33
25.42
27.36
28.36
25.65
9.38
27.33
26.77
64
25.12
Gross margin%
0.97
0.40
2.06
4.13
1.46
3.96
5.99
3.58
2.66
2.39
23.34
3.58
2.52
93
27.53
Operating margin%
14.67
12.46
9.48
10.15
13.00
11.04
12.61
9.97
11.89
10.24
8.14
11.04
11.47
77
14.31
Net margin%
6.53
6.65
4.26
4.58
4.16
7.00
8.79
7.44
8.47
6.50
27.24
7.44
6.59
68
24.18
P/E ratio (avg)x
21.01
21.17
20.85
24.67
24.67
25.64
25.18
28.14
31.65
37.34
6.261
28.14
24.93
17
20.50
EV/EBITx
15.83
16.49
17.76
17.04
19.98
21.79
23.03
23.48
26.61
29.21
21.31
23.48
20.89
46
22.00
FCF yield (avg)%
32.52
32.62
34.03
32.61
32.73
33.75
34.72
33.98
31.96
30.30
27.69
33.75
32.67
62
23.13
FCF margin%
19.49
18.93
20.52
19.87
22.86
21.57
21.98
21.69
22.83
20.89
5.65
21.69
21.23
25
1.521
FCF / Net incomex
2.258
2.330
2.735
3.133
3.419
3.955
3.978
4.302
4.133
4.035
0.210
4.035
3.687
91
13.36
ROIC%
6.39
7.62
9.62
6.88
9.30
7.46
6.86
3.88
1.18
1.56
2.93
3.88
6.87
57
21.77
Return on equity%
31.28
32.89
30.72
31.58
28.97
30.26
28.81
29.53
32.19
31.49
5.02
30.26
31.00
48
14.49
Return on assets%
29.12
26.20
29.12
26.93
26.83
28.41
29.24
29.02
29.01
26.73
23.80
29.01
28.71
25
7.81
EPSNT$
4.63
4.58
4.86
4.37
4.68
4.62
4.46
4.22
3.87
4.10
8.57
(2.63%)
(1.02%)
—
7.18
EPS growth%
3.66
3.77
2.73
2.01
1.47
0.40
0.40
0.40
0.51
3.32
4.88
0.40
1.74
59
17.31
Bookvalue per shNT$
10.87
10.88
11.47
12.12
13.68
16.07
15.55
17.58
20.47
21.49
16.59
9.46%
6.65%
—
11.83
FCF per shareNT$
5.31
4.74
4.11
4.52
4.78
4.97
4.44
3.91
4.04
3.81
3.06
(4.45%)
(4.29%)
—
15.41
Dividend per shNT$
6.97
6.53
6.41
6.85
7.05
7.70
7.42
6.82
6.21
5.77
12.06
(3.93%)
(1.47%)
—
25.81
Div yield (avg)%
2.48
5.48
2.52
3.40
5.48
4.54
6.61
8.75
6.04
4.45
28.96
6.04
5.01
94
18.86
Payout ratio%
9.80
12.43
14.58
12.81
12.06
13.32
13.80
13.24
15.99
13.50
7.78
13.50
13.28
39
71.29
Shares (diluted)M
70.47
71.13
82.83
86.01
87.00
90.17
99.52
98.01
97.62
109.8
73.84
4.77%
4.67%
70
2.13
Buyback yield%
5.00
2.68
4.72
7.39
4.56
1.66
4.10
5.23
3.88
2.88
3.68
3.88
4.33
29
0.500
D/E ratiox
0.378
0.413
0.413
0.429
0.440
0.446
0.435
0.432
0.436
0.452
1.454
0.436
0.433
68
0.515
Enterprise valueNT$B
1.573
1.445
1.563
1.578
1.387
1.504
1.519
1.443
1.275
1.292
0.967
(1.41%)
(0.90%)
67
897.5
LT debtNT$M
413.9
445.7
478.7
464.4
433.9
393.9
397.8
364.3
373.9
410.0
647.4
(1.12%)
(0.67%)
67
Cost of revenue
7.55%
1.00×
Operating expenses
7.06%
0.95×