57.62
RevenueNT$B
46.44
48.52
50.68
53.25
55.83
57.14
59.21
60.81
63.25
65.72
62.92
3.32%
3.93%
52
17.01
Revenue growth%
10.54
9.64
9.24
7.28
5.67
7.94
6.85
6.11
6.51
5.67
25.63
6.51
7.07
75
20.72
Gross margin%
28.22
30.55
33.36
32.18
30.99
30.12
29.29
28.42
27.01
29.73
21.74
29.29
29.93
66
5.18
Operating margin%
10.32
10.42
11.21
8.69
10.17
13.16
10.83
9.72
8.05
10.96
21.00
10.83
10.37
92
21.15
Net margin%
10.21
8.92
7.47
5.23
5.39
5.53
3.55
5.15
3.13
2.64
15.19
3.55
5.31
39
20.30
P/E ratio (avg)x
40.93
42.58
45.51
43.72
43.77
45.54
47.14
46.68
50.93
59.15
21.69
47.14
45.52
67
34.86
EV/EBITx
41.90
40.66
42.07
42.83
48.88
55.37
50.84
56.75
63.40
65.38
10.60
56.75
49.86
20
21.93
FCF yield (avg)%
31.68
34.59
34.93
36.06
35.98
37.73
38.06
40.21
37.25
39.28
21.46
38.06
36.66
56
13.03
FCF margin%
24.42
21.87
19.13
21.95
21.49
20.37
18.97
16.15
18.36
17.87
29.97
18.36
19.75
40
0.933
FCF / Net incomex
0.444
0.409
0.427
0.456
0.477
0.540
0.587
0.537
0.486
0.483
0.335
0.537
0.480
66
28.46
ROIC%
32.59
32.28
30.83
29.39
28.92
29.60
30.83
31.22
32.71
33.85
9.88
31.22
31.02
25
15.08
Return on equity%
18.05
18.35
20.20
21.67
20.99
20.45
21.75
24.38
25.90
27.08
13.64
24.38
21.33
88
21.07
Return on assets%
20.59
22.29
20.55
19.77
17.76
16.58
18.60
17.25
18.25
15.40
6.67
17.25
18.43
30
66.86
EPSNT$
210.67
242.22
256.09
252.65
263.46
292.62
297.39
345.20
380.95
410.54
68.68
9.28%
7.70%
—
4.66
EPS growth%
6.44
9.20
8.65
10.41
12.75
10.60
12.02
14.07
12.32
14.82
4.91
12.32
11.31
21
38.56
Bookvalue per shNT$
226.40
240.99
267.52
274.81
324.79
323.12
321.71
351.65
408.95
453.55
144.60
6.91%
8.62%
—
104.91
FCF per shareNT$
186.34
198.62
193.11
191.42
194.10
213.52
248.10
236.92
263.45
255.58
74.54
5.66%
3.05%
—
189.31
Dividend per shNT$
45.11
45.10
46.06
44.71
42.81
45.42
42.85
44.36
47.84
44.69
151.34
0.86%
(0.94%)
—
11.90
Div yield (avg)%
15.67
16.86
18.38
18.49
17.79
19.95
20.39
21.78
18.93
17.70
29.21
19.95
18.43
48
6.52
Payout ratio%
0.40
0.40
2.12
4.29
4.04
5.27
4.41
3.88
3.55
6.28
16.54
4.41
3.96
27
75.47
Shares (diluted)M
86.21
98.54
108.2
119.0
114.6
133.0
130.7
128.0
148.0
148.3
73.16
5.28%
5.07%
48
17.48
Buyback yield%
18.78
16.55
19.49
19.35
21.43
20.90
19.21
18.44
17.98
15.20
6.25
18.44
19.00
52
0.351
D/E ratiox
2.035
2.204
2.312
2.257
2.393
2.276
2.614
2.841
2.722
2.651
1.725
2.651
2.352
82
19.62
Enterprise valueNT$B
27.84
30.87
32.48
37.04
39.64
38.89
45.42
54.84
63.10
73.25
9.494
13.06%
11.07%
67
35.77
LT debtNT$B
15.79
15.66
15.38
15.61
16.08
17.43
16.76
15.56
14.29
14.19
22.85
(2.46%)
(1.95%)
88
Cost of revenue
3.93%
1.00×
Operating expenses
4.06%
1.01×