1.325
RevenueNT$B
1.078
1.136
1.172
1.207
1.263
1.331
1.408
1.496
1.568
1.608
1.430
4.95%
4.78%
80
25.05
Revenue growth%
20.65
21.91
23.90
26.38
27.38
30.28
33.18
31.94
31.35
29.67
11.47
31.35
28.52
37
18.84
Gross margin%
18.65
21.03
19.01
19.41
21.59
23.18
25.52
26.37
25.79
26.84
18.66
25.79
22.38
45
20.18
Operating margin%
20.18
20.20
18.51
21.19
22.98
25.85
23.29
23.99
22.98
24.70
16.81
23.99
22.98
79
5.03
Net margin%
29.13
27.43
26.54
26.99
25.14
24.25
21.51
23.38
24.59
26.41
14.58
24.25
25.77
34
36.57
P/E ratio (avg)x
62.02
68.75
80.94
93.14
108.3
118.6
117.7
138.9
142.0
149.7
34.60
138.9
113.0
25
34.11
EV/EBITx
19.21
17.63
15.87
16.90
15.03
12.93
11.87
11.81
10.52
11.03
8.701
11.81
13.98
62
16.04
FCF yield (avg)%
22.95
24.72
27.67
26.59
25.47
27.89
27.62
24.98
22.39
19.45
13.46
24.98
25.22
16
17.56
FCF margin%
5.12
3.20
1.49
2.28
0.40
2.65
4.79
3.57
4.85
6.51
4.12
4.79
3.39
62
1.393
FCF / Net incomex
1.036
0.977
0.974
0.951
0.870
0.863
0.904
0.913
0.902
0.907
0.858
0.904
0.910
85
4.37
ROIC%
17.59
15.10
15.73
14.37
11.87
10.16
12.56
9.86
12.81
14.39
24.84
12.56
13.59
39
8.02
Return on equity%
33.75
31.02
32.91
33.44
31.77
29.22
31.81
31.90
29.53
31.54
16.79
31.54
31.79
47
28.07
Return on assets%
23.69
22.32
21.91
22.22
21.42
24.07
26.45
28.41
25.77
28.72
26.21
26.45
23.88
12
15.73
EPSNT$
12.77
12.70
12.89
11.71
10.80
10.02
9.38
8.37
7.51
7.81
17.60
(6.27%)
(4.62%)
—
2.21
EPS growth%
26.78
27.96
25.08
22.43
24.35
26.55
24.85
27.74
25.84
24.90
23.25
25.84
25.46
30
11.78
Bookvalue per shNT$
20.70
21.81
26.12
27.91
32.46
38.74
45.22
43.93
49.32
54.79
18.09
11.04%
12.02%
—
6.77
FCF per shareNT$
18.15
19.53
22.89
27.27
30.10
36.52
36.95
42.00
46.25
54.93
17.30
12.78%
11.68%
—
7.08
Dividend per shNT$
26.81
30.30
32.83
35.88
41.73
41.82
39.61
45.77
42.47
47.63
8.71
2.68%
7.46%
—
3.87
Div yield (avg)%
29.25
28.69
25.93
23.46
26.04
23.91
22.78
24.13
23.16
25.17
11.99
23.91
24.65
13
2.79
Payout ratio%
2.35
5.19
3.28
2.97
2.87
0.40
3.25
5.10
7.60
6.62
18.14
5.10
3.27
16
49.51
Shares (diluted)M
56.87
60.08
55.68
63.39
68.74
68.39
65.84
69.05
80.06
86.05
51.07
4.59%
4.81%
65
13.11
Buyback yield%
24.26
22.36
24.10
25.04
24.22
22.25
24.31
23.92
25.03
25.76
18.17
24.31
24.24
86
0.933
D/E ratiox
1.510
1.727
1.719
1.867
1.981
2.081
2.285
2.295
2.196
2.488
1.635
2.285
2.031
9
1,040
Enterprise valueNT$M
164.7
144.9
127.7
115.5
112.3
105.1
108.5
109.9
119.8
124.7
732.3
2.12%
(2.92%)
88
0.741
LT debtNT$B
1.596
1.695
1.611
1.448
1.580
1.506
1.316
1.425
1.272
1.354
1.166
(3.04%)
(1.78%)
41
Cost of revenue
4.60%
0.98×
Operating expenses
5.29%
1.05×
Cash and investments
16.86%