0.398
RevenueNT$B
0.880
0.911
0.915
0.931
0.931
0.961
1.002
1.029
1.038
1.040
0.414
2.25%
1.73%
5
9.14
Revenue growth%
26.09
28.58
29.07
28.98
31.15
28.90
29.40
30.16
29.28
31.12
13.70
29.40
29.17
63
14.20
Gross margin%
3.29
0.49
1.39
2.60
4.66
7.60
7.80
5.15
5.92
3.87
8.51
5.92
4.26
58
24.86
Operating margin%
12.73
13.81
16.70
14.34
12.72
10.12
12.31
11.59
11.89
13.24
14.09
11.89
12.73
82
17.20
Net margin%
34.83
37.59
38.91
40.87
42.79
44.36
41.92
41.31
39.35
40.81
25.56
41.31
40.84
32
26.33
P/E ratio (avg)x
11.61
12.09
10.61
10.60
9.285
9.578
9.516
9.509
9.030
9.491
10.58
9.509
9.547
55
19.52
EV/EBITx
22.42
20.51
18.55
18.44
16.12
16.73
15.31
13.47
13.43
11.82
12.09
13.47
16.43
39
7.44
FCF yield (avg)%
15.75
18.39
17.62
15.15
15.92
13.45
10.69
9.92
8.82
11.51
16.65
10.69
14.30
59
8.81
FCF margin%
11.04
12.39
11.58
12.70
11.40
12.62
14.44
13.95
13.18
14.33
8.49
13.95
12.66
30
0.223
FCF / Net incomex
1.129
1.256
1.227
1.109
1.075
1.112
1.211
1.147
1.077
1.017
1.674
1.112
1.121
66
9.38
ROIC%
12.00
13.42
14.25
16.25
16.13
17.75
18.58
17.39
18.42
19.78
22.82
18.42
16.82
49
14.51
Return on equity%
9.95
11.81
9.26
9.10
9.47
7.83
6.96
3.98
5.36
2.66
6.27
5.36
8.46
12
5.67
Return on assets%
8.83
8.55
6.87
5.18
7.73
10.11
7.55
7.15
6.59
7.04
3.25
7.15
7.35
15
0.94
EPSNT$
0.92
0.95
0.95
0.85
0.91
0.87
0.89
0.85
0.92
0.98
1.06
1.50%
1.34%
—
10.71
EPS growth%
19.71
22.14
21.10
22.26
21.93
21.25
22.26
21.20
20.45
20.47
3.18
21.20
21.23
45
1.02
Bookvalue per shNT$
2.12
1.94
2.08
2.06
1.82
1.88
2.08
1.90
1.96
1.95
2.36
1.46%
0.17%
—
1.20
FCF per shareNT$
0.68
0.80
0.83
0.93
1.04
1.22
1.40
1.58
1.88
2.13
1.78
15.48%
11.92%
—
1.63
Dividend per shNT$
2.46
2.90
3.14
3.41
3.56
3.46
3.34
3.83
4.30
4.74
0.49
5.88%
8.06%
—
18.97
Div yield (avg)%
0.40
2.69
4.10
1.53
3.27
2.60
1.24
0.56
2.31
1.42
3.42
1.42
1.92
20
23.38
Payout ratio%
16.31
15.17
13.05
15.45
15.85
15.54
13.84
16.82
16.51
17.03
21.76
16.51
15.69
48
147.3
Shares (diluted)M
142.5
136.8
134.3
128.5
114.9
103.4
98.06
89.09
92.16
91.39
146.4
(4.47%)
(3.40%)
42
4.37
Buyback yield%
18.86
16.53
16.80
14.05
14.77
12.92
13.57
14.80
12.15
12.32
28.79
12.92
14.41
36
1.410
D/E ratiox
0.933
0.979
1.027
1.101
1.266
1.291
1.440
1.422
1.384
1.344
0.999
1.384
1.278
85
394.8
Enterprise valueNT$M
449.1
475.0
487.7
514.7
452.6
465.4
503.3
451.7
480.2
507.3
115.3
2.31%
0.47%
39
590.6
LT debtNT$M
368.3
344.1
380.5
399.7
412.5
480.2
541.9
568.8
585.4
562.1
397.8
6.39%
4.75%
93
Cost of revenue
1.68%
1.00×
Operating expenses
1.83%
1.01×