0.485
RevenueNT$B
0.684
0.704
0.755
0.785
0.819
0.856
0.893
0.957
0.995
1.067
0.529
5.42%
4.98%
49
13.18
Revenue growth%
21.49
19.88
22.13
20.68
20.78
21.32
22.87
25.18
25.00
24.52
11.50
24.52
21.81
54
2.86
Gross margin%
13.98
12.00
14.52
12.72
10.01
12.60
13.15
12.43
9.53
11.57
24.95
12.43
12.51
70
12.86
Operating margin%
2.25
1.53
1.63
4.52
3.34
6.02
3.54
4.87
6.73
9.66
27.25
6.02
4.03
28
28.51
Net margin%
27.19
26.19
27.60
28.78
26.50
24.09
26.02
24.43
24.39
26.52
17.76
24.43
26.35
74
33.27
P/E ratio (avg)x
15.50
16.23
14.88
14.43
14.14
13.64
11.70
11.71
12.67
10.96
21.87
11.71
13.89
93
10.29
EV/EBITx
25.92
29.09
30.13
34.93
41.20
42.72
45.82
53.02
55.51
60.88
9.693
53.02
41.96
49
13.78
FCF yield (avg)%
17.75
19.86
20.96
23.30
21.76
23.50
26.42
28.49
29.68
31.67
4.95
28.49
23.40
88
28.83
FCF margin%
14.68
13.14
15.55
15.34
16.23
15.72
15.02
13.11
13.38
15.11
10.93
15.02
15.07
46
0.680
FCF / Net incomex
0.804
0.915
1.104
1.321
1.520
1.675
2.025
2.207
2.585
2.697
0.557
2.207
1.598
13
27.74
ROIC%
15.49
15.77
12.80
15.80
16.73
14.88
17.45
14.49
13.56
12.32
11.55
14.49
15.19
82
21.88
Return on equity%
12.08
12.18
14.29
13.31
13.28
15.38
12.72
14.98
16.16
18.42
8.13
15.38
13.80
36
17.80
Return on assets%
28.27
25.97
23.59
25.87
23.43
24.76
24.31
24.73
22.03
24.80
4.19
24.73
24.75
7
1.70
EPSNT$
9.69
9.67
10.69
11.00
11.55
12.50
11.02
10.97
11.21
9.92
1.76
(2.99%)
0.73%
—
24.44
EPS growth%
22.57
24.66
22.13
19.79
22.50
24.51
24.76
25.32
25.50
27.33
14.02
25.32
24.58
64
5.91
Bookvalue per shNT$
12.40
13.81
14.10
16.82
19.43
20.62
21.95
24.86
24.42
23.78
2.23
4.12%
6.66%
—
10.83
FCF per shareNT$
7.56
7.09
7.90
8.57
9.28
10.21
11.36
11.72
13.05
13.94
2.26
8.48%
6.71%
—
8.25
Dividend per shNT$
19.56
23.06
24.45
28.01
31.24
31.14
35.23
37.74
43.68
43.38
4.86
6.78%
9.07%
—
2.58
Div yield (avg)%
12.96
13.91
16.21
14.90
16.76
19.28
19.23
20.52
21.25
21.22
5.13
20.52
18.00
22
26.60
Payout ratio%
10.97
12.34
10.08
7.80
5.99
8.14
7.00
6.72
4.99
7.43
15.20
7.00
7.61
90
63.07
Shares (diluted)M
75.09
78.36
87.15
97.79
101.2
107.6
123.0
129.8
145.9
163.9
61.76
10.13%
7.40%
42
12.35
Buyback yield%
14.74
14.80
15.40
17.52
16.67
14.01
15.67
18.55
19.95
17.48
8.45
17.48
16.17
44
1.660
D/E ratiox
0.641
0.716
0.729
0.711
0.760
0.796
0.859
0.824
0.803
0.732
0.464
0.803
0.746
44
0.624
Enterprise valueNT$B
0.810
0.852
0.848
0.947
1.058
1.062
1.199
1.284
1.251
1.303
0.460
4.26%
4.64%
51
656.7
LT debtNT$M
231.1
203.4
213.5
184.7
185.9
173.0
187.6
169.2
165.0
154.6
38.13
(3.62%)
(3.48%)
69
Cost of revenue
4.98%
1.00×
Operating expenses
5.24%
1.03×
Cash and investments
18.63%