0.694
RevenueNT$B
0.720
0.749
0.786
0.845
0.895
0.962
1.003
1.052
1.109
1.171
0.748
5.52%
5.56%
65
14.32
Revenue growth%
4.75
2.94
2.05
4.90
7.02
8.84
8.24
7.01
6.92
8.15
8.75
8.15
6.97
86
2.87
Gross margin%
30.84
33.55
35.97
36.99
39.75
36.75
38.99
40.70
41.13
41.83
10.55
40.70
37.99
12
13.57
Operating margin%
22.69
20.60
18.10
16.94
16.90
16.67
16.28
17.85
15.06
17.32
9.32
16.67
17.13
77
5.13
Net margin%
22.22
22.29
24.39
25.39
23.38
24.52
26.58
23.79
21.64
19.84
17.76
23.79
23.58
69
30.70
P/E ratio (avg)x
13.39
13.74
13.01
12.99
14.89
13.90
13.76
14.80
16.96
19.40
12.13
14.80
13.83
57
11.49
EV/EBITx
28.57
28.94
28.81
27.20
31.47
30.78
34.44
32.86
33.94
34.62
15.52
33.94
31.12
55
2.82
FCF yield (avg)%
17.38
17.18
19.28
17.16
19.15
17.53
20.28
19.80
21.09
19.44
28.54
19.80
19.22
38
13.13
FCF margin%
35.03
32.10
31.72
34.19
33.17
34.08
36.77
34.40
32.88
32.66
11.63
34.08
33.63
95
1.783
FCF / Net incomex
1.009
0.959
1.100
1.201
1.163
1.307
1.461
1.641
1.645
1.626
1.325
1.626
1.254
27
24.32
ROIC%
24.02
25.73
25.72
26.73
27.79
25.79
25.41
24.25
26.04
23.95
28.12
25.41
25.73
5
9.33
Return on equity%
22.49
22.43
22.14
20.40
19.55
20.39
20.53
18.69
21.49
21.45
13.61
20.53
20.99
6
13.65
Return on assets%
24.95
23.52
21.60
22.22
23.04
25.41
24.11
25.09
27.91
26.21
10.67
25.41
24.53
31
3.14
EPSNT$
7.96
9.11
8.81
9.36
9.44
10.59
9.83
10.00
10.41
11.43
3.38
3.90%
3.31%
—
23.69
EPS growth%
14.29
11.81
11.85
13.37
13.48
15.56
15.51
18.05
16.62
15.47
14.25
15.56
14.88
34
2.42
Bookvalue per shNT$
8.86
10.02
11.38
12.20
13.56
14.55
14.75
16.10
19.06
20.66
7.10
8.78%
10.39%
—
6.21
FCF per shareNT$
3.74
3.80
3.93
4.47
4.65
4.81
5.32
5.16
5.22
5.91
6.85
4.90%
5.54%
—
5.79
Dividend per shNT$
6.19
5.92
5.42
5.54
5.43
6.12
6.52
6.16
6.50
7.22
5.02
5.88%
1.00%
—
10.94
Div yield (avg)%
28.13
27.35
29.30
26.31
27.70
28.68
30.25
33.23
30.64
28.01
24.66
30.25
28.41
78
11.06
Payout ratio%
28.63
29.13
29.73
27.96
28.82
27.54
25.26
25.96
26.17
27.61
22.59
26.17
27.79
56
96.31
Shares (diluted)M
135.5
154.1
162.8
195.9
214.2
260.1
314.9
361.0
439.3
455.7
99.77
16.30%
15.01%
10
18.17
Buyback yield%
7.44
9.02
11.03
8.66
6.69
6.86
4.64
4.44
1.78
4.73
28.52
4.64
6.78
51
1.159
D/E ratiox
0.401
0.444
0.482
0.438
0.460
0.430
0.384
0.375
0.342
0.318
0.187
0.375
0.415
10
0.490
Enterprise valueNT$B
0.953
0.983
0.968
1.074
1.000
0.974
1.082
1.160
1.146
1.255
0.796
4.65%
1.91%
62
0.247
LT debtNT$B
1.105
1.110
0.996
1.018
1.090
1.042
0.977
0.972
1.045
1.002
0.342
(1.67%)
(1.47%)
13
Cost of revenue
5.56%
1.00×
Operating expenses
5.63%
1.01×
Goodwill & intangibles
19.65%