1.505
RevenueNT$B
0.824
0.894
0.945
1.001
1.088
1.144
1.237
1.325
1.388
1.462
1.552
6.08%
6.81%
40
18.82
Revenue growth%
12.99
12.06
13.78
15.37
16.91
15.84
18.25
19.78
17.46
16.41
11.49
17.46
16.12
84
22.44
Gross margin%
20.21
22.24
23.07
20.52
18.75
21.16
20.22
20.66
20.60
18.50
16.62
20.60
20.56
5
28.21
Operating margin%
12.58
11.60
13.34
15.92
16.10
16.81
19.54
19.77
16.96
17.47
8.15
17.47
16.46
34
5.89
Net margin%
19.08
21.12
24.11
22.64
24.82
26.67
25.96
26.70
27.64
26.74
9.95
26.70
25.39
24
18.50
P/E ratio (avg)x
11.64
11.27
10.71
11.31
9.693
8.746
7.642
7.290
6.756
6.168
33.25
7.290
9.220
58
18.57
EV/EBITx
12.72
12.37
12.49
11.71
12.29
12.76
12.57
13.34
12.23
12.65
30.15
12.65
12.53
86
15.59
FCF yield (avg)%
5.57
6.66
7.39
8.25
8.08
9.51
12.40
13.61
11.75
10.31
9.38
11.75
8.88
81
4.96
FCF margin%
15.97
16.12
18.27
15.78
14.39
15.61
15.47
16.24
18.11
17.25
27.41
16.24
16.04
58
0.233
FCF / Net incomex
1.515
1.545
1.547
1.511
1.555
1.517
1.735
1.908
2.180
2.291
1.093
1.908
1.551
46
16.25
ROIC%
11.05
9.17
10.98
9.72
7.36
7.36
5.68
5.20
7.29
5.73
7.32
5.73
7.36
39
24.16
Return on equity%
1.95
0.54
0.92
0.40
0.40
3.06
2.69
3.01
3.89
6.76
10.88
3.06
2.32
41
12.95
Return on assets%
8.75
7.10
8.32
10.99
8.62
9.45
7.81
8.84
7.14
7.78
5.15
7.81
8.47
89
14.54
EPSNT$
15.24
15.41
17.05
15.81
14.94
14.81
14.22
13.34
14.71
14.32
15.37
(0.85%)
(0.20%)
—
25.75
EPS growth%
17.58
16.00
17.61
19.91
20.56
19.50
16.57
14.82
15.26
18.22
19.36
16.57
17.60
67
11.08
Bookvalue per shNT$
24.77
28.54
28.15
27.34
30.54
35.46
38.87
43.44
51.01
57.65
16.61
13.55%
10.50%
—
13.66
FCF per shareNT$
15.36
15.96
14.92
14.32
12.52
12.12
11.64
11.12
12.08
11.61
12.39
(1.50%)
(3.20%)
—
17.24
Dividend per shNT$
12.02
11.71
11.90
10.92
10.84
10.70
10.12
10.52
11.08
11.94
9.27
1.95%
(1.38%)
—
25.75
Div yield (avg)%
8.33
5.75
8.66
9.02
6.12
7.40
4.98
2.38
3.93
3.78
8.15
3.93
5.93
75
4.52
Payout ratio%
11.01
8.98
6.60
9.42
8.24
7.52
4.73
3.54
4.71
7.32
4.30
4.73
7.42
90
36.30
Shares (diluted)M
58.42
62.74
68.57
71.67
70.31
68.36
77.13
85.30
89.44
92.52
36.23
5.64%
5.42%
21
17.25
Buyback yield%
10.68
12.52
10.31
10.98
13.34
14.98
15.03
15.06
15.52
15.67
27.65
15.06
14.16
15
0.935
D/E ratiox
0.288
0.260
0.239
0.248
0.228
0.225
0.204
0.194
0.175
0.185
0.602
0.194
0.226
26
1,250
Enterprise valueNT$M
874.6
976.2
961.7
943.5
852.9
854.1
899.0
889.1
899.7
853.0
506.4
—
0.61%
9
233.2
LT debtNT$M
589.2
548.0
510.1
519.4
503.2
491.9
460.2
511.2
505.3
533.6
232.9
1.18%
(0.74%)
87
Cost of revenue
6.82%
1.00×
Operating expenses
7.14%
1.03×
Goodwill & intangibles
15.27%