1.494
RevenueNT$B
1.631
1.763
1.854
2.025
2.211
2.363
2.531
2.693
2.842
3.013
1.534
6.38%
7.00%
61
21.87
Revenue growth%
7.58
10.24
7.87
8.12
8.66
5.87
7.23
5.01
6.57
8.87
17.16
6.57
7.72
72
3.00
Gross margin%
20.48
22.52
24.42
25.02
24.89
25.01
24.57
22.86
21.62
20.17
9.03
22.86
23.64
29
28.40
Operating margin%
18.42
19.71
22.15
22.94
20.90
19.25
21.02
21.23
21.02
23.40
28.69
21.02
21.02
81
27.13
Net margin%
22.75
21.90
19.25
22.17
20.32
23.14
21.53
20.52
20.22
20.49
7.80
20.52
21.03
48
14.27
P/E ratio (avg)x
21.11
22.01
21.71
22.03
22.23
21.37
22.97
24.46
24.17
24.85
10.26
24.17
22.13
76
12.93
EV/EBITx
25.41
25.54
23.03
23.66
21.72
22.20
19.76
18.18
18.69
19.23
16.96
19.23
21.96
56
27.77
FCF yield (avg)%
25.53
27.78
26.75
28.97
27.01
27.66
26.31
23.50
24.44
27.08
18.77
26.31
26.88
46
17.96
FCF margin%
13.39
15.20
16.54
13.95
16.84
19.21
20.95
18.71
18.78
20.19
25.35
19.21
17.77
45
0.876
FCF / Net incomex
1.265
1.282
1.360
1.404
1.392
1.565
1.481
1.423
1.359
1.541
0.814
1.481
1.398
35
17.28
ROIC%
22.48
22.23
24.45
23.28
25.82
28.25
25.92
23.39
23.26
21.08
13.88
23.39
23.33
94
13.02
Return on equity%
17.15
15.33
13.93
16.90
17.09
18.28
16.84
18.88
17.84
14.90
18.31
17.84
17.00
50
18.42
Return on assets%
10.69
10.57
9.84
10.29
10.83
11.57
10.39
10.85
11.98
13.04
16.29
11.57
10.76
54
7.57
EPSNT$
9.58
9.55
9.83
11.73
13.57
13.49
14.07
16.73
19.79
20.40
7.84
8.50%
7.57%
—
11.46
EPS growth%
8.17
6.87
9.59
9.18
6.61
5.49
6.44
6.65
4.88
7.68
7.38
6.44
6.76
47
7.46
Bookvalue per shNT$
14.60
14.19
13.50
13.45
12.20
12.46
12.85
14.17
14.84
14.80
11.33
3.94%
0.40%
—
3.49
FCF per shareNT$
7.75
8.86
8.48
9.33
10.53
12.13
14.27
14.28
13.59
14.55
11.27
6.68%
7.10%
—
2.02
Dividend per shNT$
9.95
9.94
10.85
10.05
9.79
10.34
10.65
11.73
12.69
14.31
2.95
7.89%
5.15%
—
22.13
Div yield (avg)%
8.05
8.04
5.64
4.81
6.87
9.51
8.06
8.75
11.29
13.45
3.73
9.51
8.06
56
26.80
Payout ratio%
18.91
18.30
16.45
14.09
13.24
12.59
15.28
18.21
19.77
22.41
15.27
18.21
17.33
80
277.6
Shares (diluted)M
294.1
282.1
259.5
275.6
285.5
288.2
326.2
315.1
300.0
281.0
273.8
(0.32%)
(0.73%)
43
11.05
Buyback yield%
7.99
7.47
6.54
6.48
8.31
6.45
7.45
9.08
9.39
7.78
4.04
7.78
7.63
55
1.697
D/E ratiox
0.944
1.051
1.176
1.345
1.351
1.299
1.318
1.533
1.803
2.120
0.392
1.533
1.331
45
1.537
Enterprise valueNT$B
1.402
1.401
1.487
1.541
1.683
1.614
1.419
1.516
1.402
1.404
1.599
(3.56%)
(0.35%)
79
0.173
LT debtNT$B
3.325
3.706
3.647
3.667
4.315
5.184
5.939
6.468
7.552
8.824
1.371
15.38%
10.70%
24
Cost of revenue
7.22%
1.02×
Operating expenses
6.64%
0.97×
Goodwill & intangibles
14.46%