1.493
RevenueNT$B
1.297
1.280
1.279
1.301
1.309
1.288
1.311
1.289
1.306
1.311
1.637
0.04%
0.33%
45
8.81
Revenue growth%
22.77
25.23
24.17
21.21
19.40
20.74
21.21
23.46
23.41
23.17
11.78
23.17
22.97
26
8.15
Gross margin%
17.99
16.43
16.39
15.34
15.23
14.52
15.53
12.76
14.01
14.20
13.60
14.20
15.29
81
28.84
Operating margin%
18.67
21.65
20.18
17.71
16.30
14.25
14.14
15.19
13.55
11.26
19.72
14.14
15.74
94
9.46
Net margin%
14.44
13.48
12.75
15.22
14.50
12.01
13.63
14.89
17.61
16.23
5.14
14.89
14.47
14
34.05
P/E ratio (avg)x
20.24
19.63
19.86
18.28
18.62
19.11
21.38
19.57
19.57
21.81
10.30
19.57
19.60
85
7.360
EV/EBITx
11.49
12.49
13.78
15.91
18.40
20.06
22.65
26.55
28.33
30.11
8.686
26.55
19.23
38
18.97
FCF yield (avg)%
22.99
23.85
22.72
22.15
19.42
17.50
18.07
16.88
19.23
21.35
2.24
18.07
20.38
21
16.16
FCF margin%
5.41
5.72
4.50
3.87
6.03
6.03
5.54
7.18
7.06
9.11
7.22
7.06
5.87
37
1.014
FCF / Net incomex
0.287
0.275
0.249
0.229
0.215
0.187
0.199
0.190
0.181
0.168
0.515
0.187
0.207
26
22.51
ROIC%
20.65
19.87
18.65
18.99
19.21
21.98
22.92
22.31
23.56
21.90
7.45
22.31
21.27
50
29.34
Return on equity%
25.54
27.11
25.42
25.30
25.62
23.15
25.73
23.19
21.91
22.31
6.50
23.15
25.36
48
13.71
Return on assets%
25.53
27.46
26.38
26.43
27.49
28.84
29.02
29.06
29.37
28.30
4.84
29.02
27.89
46
5.56
EPSNT$
2.94
3.43
3.55
3.85
4.26
4.64
4.58
4.43
4.33
4.53
5.96
1.21%
5.22%
—
21.31
EPS growth%
11.56
8.95
7.07
8.57
10.20
11.43
14.34
14.31
11.59
12.60
16.04
12.60
11.49
38
1.73
Bookvalue per shNT$
4.39
4.44
4.96
5.17
5.31
5.39
5.20
5.31
5.15
6.10
3.89
2.82%
3.80%
—
0.82
FCF per shareNT$
6.48
6.75
6.68
6.73
7.23
7.36
7.32
8.10
8.08
8.06
6.00
2.18%
1.85%
—
4.04
Dividend per shNT$
2.42
2.42
2.61
2.78
2.91
2.75
2.44
2.29
2.02
1.94
2.27
(7.86%)
(2.55%)
—
5.98
Div yield (avg)%
2.96
3.27
1.77
4.30
2.03
0.40
0.97
1.77
1.57
0.40
8.95
0.97
1.77
63
9.46
Payout ratio%
15.55
13.56
16.12
13.72
16.44
18.73
17.46
15.10
17.75
16.71
5.67
17.46
16.28
63
95.74
Shares (diluted)M
100.0
104.1
105.7
105.2
95.48
101.3
115.6
113.9
111.1
121.5
101.0
4.94%
2.55%
16
11.70
Buyback yield%
21.12
22.76
21.88
23.31
22.96
22.30
19.96
22.55
23.74
25.53
11.67
22.55
22.65
31
1.482
D/E ratiox
1.466
1.478
1.596
1.771
2.029
2.168
2.304
2.583
2.652
2.935
1.214
2.583
2.099
73
1.285
Enterprise valueNT$B
1.173
1.298
1.369
1.457
1.537
1.805
1.735
1.685
1.863
1.859
0.532
3.89%
5.13%
36
0.303
LT debtNT$B
1.772
1.772
1.776
1.835
1.950
1.936
1.999
2.079
2.382
2.348
0.808
3.78%
2.97%
94
Cost of revenue
0.33%
1.00×
Operating expenses
0.16%
0.98×
Goodwill & intangibles
20.58%