2.851
RevenueNT$B
3.945
4.170
4.379
4.518
4.832
5.146
5.507
5.691
5.942
6.107
3.083
4.80%
4.97%
37
14.77
Revenue growth%
20.23
19.67
21.92
23.96
22.84
23.29
25.10
23.57
26.50
28.80
4.65
25.10
23.43
89
8.28
Gross margin%
33.45
33.52
34.51
33.20
32.03
29.40
26.65
29.05
30.08
30.24
13.02
29.40
31.14
80
26.17
Operating margin%
14.77
15.40
14.68
12.26
10.76
9.97
10.23
10.40
11.31
13.52
28.47
10.40
11.79
45
13.66
Net margin%
29.60
28.91
27.19
28.91
27.11
25.84
27.95
26.56
27.37
28.26
27.14
27.37
27.66
34
13.25
P/E ratio (avg)x
34.93
37.97
40.35
39.50
39.33
37.11
32.66
34.34
37.16
35.44
36.53
35.44
37.14
87
18.83
EV/EBITx
42.46
47.11
52.79
57.41
64.35
72.02
66.42
68.59
69.15
74.76
15.18
69.15
65.39
13
23.95
FCF yield (avg)%
8.43
9.71
12.69
9.70
7.74
8.44
11.15
9.18
8.40
8.46
26.90
8.46
8.82
69
27.84
FCF margin%
14.60
11.63
12.61
11.75
14.13
16.77
19.03
18.79
19.72
19.77
29.05
19.03
15.69
9
1.111
FCF / Net incomex
0.328
0.292
0.306
0.276
0.251
0.253
0.261
0.289
0.268
0.241
1.060
0.261
0.272
70
5.77
ROIC%
21.72
23.87
22.31
22.77
21.38
19.35
19.59
16.92
17.73
18.15
8.15
18.15
20.49
43
25.96
Return on equity%
35.25
32.79
34.28
34.33
35.29
37.15
37.09
34.91
37.86
39.16
18.01
37.15
35.27
24
17.76
Return on assets%
30.13
31.45
33.90
34.38
36.34
37.56
35.03
36.60
38.75
36.21
3.30
36.60
35.62
28
32.32
EPSNT$
14.91
12.93
12.51
13.09
13.64
13.83
13.60
14.46
13.50
14.73
33.10
1.55%
0.21%
—
18.93
EPS growth%
3.49
3.62
5.72
3.26
1.91
0.40
3.19
0.66
0.40
2.53
13.83
0.66
2.86
69
46.76
Bookvalue per shNT$
24.14
27.39
28.28
27.96
32.93
36.65
38.04
41.83
45.28
53.09
19.64
10.02%
8.49%
—
30.07
FCF per shareNT$
24.18
24.26
25.71
29.20
32.14
37.66
41.17
48.38
53.48
62.95
33.93
14.39%
10.70%
—
9.42
Dividend per shNT$
21.45
22.66
22.22
20.11
17.14
18.59
18.37
16.94
18.36
17.74
38.58
0.69%
(2.64%)
—
12.42
Div yield (avg)%
5.86
5.14
5.90
6.25
5.91
4.29
5.30
4.34
3.71
1.25
27.83
4.29
5.22
61
17.54
Payout ratio%
0.40
3.30
3.65
1.58
0.40
0.40
0.40
0.40
1.45
0.40
15.97
0.40
0.40
8
44.01
Shares (diluted)M
53.63
51.29
50.82
53.05
56.06
57.92
57.67
65.80
75.69
78.34
43.07
6.92%
5.00%
6
28.68
Buyback yield%
4.70
2.78
2.91
3.43
4.56
6.67
4.51
3.75
0.82
0.81
15.39
3.75
3.59
82
1.205
D/E ratiox
1.417
1.536
1.724
1.720
1.744
1.887
2.122
2.271
2.297
2.627
1.465
2.271
1.816
41
4.650
Enterprise valueNT$B
1.023
1.157
1.264
1.230
1.223
1.291
1.307
1.272
1.151
1.193
3.948
(0.50%)
1.39%
59
3.820
LT debtNT$B
1.567
1.465
1.355
1.248
1.103
0.999
1.055
1.020
1.093
1.007
5.459
(1.80%)
(5.63%)
40
Cost of revenue
4.75%
0.98×
Operating expenses
4.95%
1.00×
Goodwill & intangibles
19.18%