3.401
RevenueNT$B
4.083
4.296
4.602
4.883
5.150
5.514
5.788
6.120
6.543
7.142
3.733
6.76%
6.25%
44
5.40
Revenue growth%
2.46
2.82
2.05
0.83
0.40
0.40
1.65
1.58
0.40
2.45
14.56
1.58
1.61
51
10.69
Gross margin%
25.49
27.66
29.95
27.50
26.19
28.91
25.95
24.05
22.39
22.86
14.68
24.05
26.07
93
22.78
Operating margin%
10.39
9.50
9.53
9.17
10.34
8.48
8.03
10.33
9.99
8.36
18.96
8.48
9.52
40
17.31
Net margin%
13.65
16.06
13.60
14.27
15.43
17.54
20.11
20.20
20.80
21.94
25.69
20.20
16.80
64
14.45
P/E ratio (avg)x
40.14
38.51
43.31
47.62
47.57
54.46
56.15
54.68
53.79
53.36
37.50
54.46
50.49
14
10.16
EV/EBITx
21.66
21.00
23.36
22.56
25.25
25.73
27.54
31.42
33.07
37.19
20.71
31.42
25.49
54
8.08
FCF yield (avg)%
12.25
11.61
13.44
10.62
9.65
8.59
6.53
6.95
9.35
10.32
17.72
8.59
9.98
63
10.68
FCF margin%
22.08
22.20
21.53
21.70
23.82
26.74
24.28
21.99
20.71
18.54
14.30
21.99
22.03
87
1.397
FCF / Net incomex
2.525
2.326
2.314
2.317
2.426
2.341
2.409
2.645
2.748
2.910
1.002
2.645
2.417
19
14.11
ROIC%
8.00
10.52
12.91
10.83
8.01
6.76
4.52
6.51
5.83
5.17
3.04
5.83
7.38
80
25.48
Return on equity%
30.86
31.44
33.81
33.79
33.88
35.12
34.25
35.17
36.83
36.39
7.08
35.17
34.06
94
2.15
Return on assets%
5.69
3.23
1.56
3.43
5.29
3.65
1.56
2.13
1.65
0.40
14.18
1.65
2.68
16
45.82
EPSNT$
87.08
92.23
89.99
105.89
119.06
130.76
147.98
170.40
186.93
209.32
49.68
11.95%
10.00%
—
8.18
EPS growth%
12.23
11.53
12.96
13.65
11.41
11.24
9.85
8.71
10.98
8.09
3.96
9.85
11.33
17
44.27
Bookvalue per shNT$
24.63
23.96
25.73
30.18
34.77
39.52
41.81
44.30
44.16
50.44
67.71
7.72%
8.41%
—
67.87
FCF per shareNT$
92.33
93.74
106.92
112.62
133.05
126.27
140.92
152.20
162.97
170.16
40.49
5.04%
6.18%
—
13.48
Dividend per shNT$
52.16
54.85
48.73
51.00
51.58
57.17
62.11
58.29
59.87
59.03
69.11
2.73%
0.33%
—
20.41
Div yield (avg)%
20.67
19.30
18.55
19.52
22.12
21.82
22.38
20.00
17.13
19.95
4.44
20.00
19.98
20
19.46
Payout ratio%
1.47
0.40
2.37
3.16
2.28
3.24
5.90
5.86
6.43
6.84
24.85
5.90
3.20
92
81.03
Shares (diluted)M
90.02
98.69
97.19
96.45
90.57
95.89
99.89
112.2
117.9
115.6
84.69
5.01%
1.96%
34
28.18
Buyback yield%
5.14
4.41
4.81
2.39
5.09
5.02
2.36
0.40
2.36
2.32
3.65
2.36
3.40
75
0.539
D/E ratiox
1.947
2.192
2.266
2.054
2.133
1.991
1.944
2.131
2.100
2.344
1.698
2.100
2.116
13
2.639
Enterprise valueNT$B
2.212
2.310
2.257
2.497
2.611
2.715
3.042
3.069
3.113
2.901
6.347
2.13%
1.97%
16
5.157
LT debtNT$B
5.384
5.208
5.702
6.673
6.969
6.896
6.741
6.626
7.131
8.036
6.317
2.89%
4.81%
41
Cost of revenue
6.46%
1.02×
Operating expenses
5.87%
0.97×
Goodwill & intangibles
16.92%