18.18
RevenueNT$B
17.79
18.03
18.65
19.22
19.35
20.09
20.60
21.44
21.53
21.99
19.07
2.59%
2.27%
69
25.58
Revenue growth%
15.97
14.52
11.80
13.59
16.52
16.94
15.28
18.03
18.60
20.75
9.01
18.03
16.24
26
28.85
Gross margin%
29.26
26.48
24.36
23.03
20.94
19.30
17.18
14.57
11.94
11.52
23.14
14.57
20.12
54
6.91
Operating margin%
24.24
21.92
19.08
19.37
22.00
23.59
23.71
22.04
24.77
25.13
18.03
23.71
22.81
50
22.69
Net margin%
20.90
23.69
24.80
26.96
25.27
22.29
21.60
24.17
25.18
23.74
23.57
23.74
23.96
49
21.23
P/E ratio (avg)x
13.97
13.51
14.44
15.39
15.86
17.35
20.52
20.37
23.64
25.62
32.52
20.52
16.60
74
12.99
EV/EBITx
22.66
20.86
18.54
19.82
18.22
19.48
20.80
19.52
21.44
21.18
30.92
20.80
20.31
29
26.17
FCF yield (avg)%
11.15
11.67
14.27
16.52
16.37
18.17
19.09
21.22
20.77
19.91
24.34
19.91
17.34
17
14.45
FCF margin%
0.40
0.40
0.40
2.01
4.19
6.95
9.41
7.68
10.37
7.72
14.96
7.72
5.57
30
0.680
FCF / Net incomex
1.834
1.828
1.903
1.963
2.024
2.409
2.666
3.107
3.159
3.721
0.584
3.107
2.217
45
15.64
ROIC%
10.93
8.41
5.78
7.39
9.43
8.81
10.76
10.73
10.11
12.98
8.66
10.73
9.77
94
17.67
Return on equity%
31.20
31.41
34.36
33.32
35.43
35.56
33.81
36.05
35.43
37.09
12.32
35.56
34.89
46
25.75
Return on assets%
13.95
14.58
16.05
16.41
18.52
18.55
16.92
17.12
14.70
12.89
15.97
16.92
16.23
47
356.16
EPSNT$
92.39
97.70
100.88
107.54
99.31
88.42
79.88
80.86
82.90
74.08
375.68
(5.69%)
(2.92%)
—
9.74
EPS growth%
28.97
28.56
28.61
26.55
23.86
22.97
20.94
20.06
18.12
16.74
8.52
20.06
23.42
17
82.08
Bookvalue per shNT$
192.92
219.32
205.70
229.53
243.91
248.02
254.53
255.60
275.96
291.76
137.08
3.65%
5.48%
—
306.03
FCF per shareNT$
227.48
243.70
266.63
283.46
330.12
375.62
447.98
520.06
541.37
525.57
362.47
9.75%
10.36%
—
364.28
Dividend per shNT$
75.14
78.11
74.04
68.31
75.01
84.01
92.33
101.94
101.67
114.57
60.71
8.84%
5.67%
—
12.05
Div yield (avg)%
28.27
29.78
32.14
29.25
28.38
29.69
26.98
29.56
29.62
30.92
27.04
29.62
29.59
62
9.15
Payout ratio%
19.64
20.01
21.44
19.63
20.89
20.15
20.36
18.51
19.02
21.96
9.91
20.15
20.08
28
33.78
Shares (diluted)M
49.43
54.33
58.70
66.19
74.22
77.50
91.46
100.2
115.4
135.1
33.36
12.73%
12.40%
79
12.64
Buyback yield%
15.23
13.63
15.92
17.23
17.63
17.78
18.28
15.40
17.64
14.74
5.36
17.64
16.57
87
0.675
D/E ratiox
0.767
0.814
0.841
0.903
1.040
1.176
1.268
1.284
1.198
1.301
0.119
1.268
1.108
34
10.32
Enterprise valueNT$B
20.56
19.25
19.09
19.49
18.13
17.12
15.85
15.63
16.57
16.59
12.43
(1.76%)
(2.34%)
29
16.49
LT debtNT$B
10.33
9.103
9.359
9.876
10.61
9.463
9.281
9.591
9.671
9.796
18.86
(1.59%)
(1.72%)
47
Cost of revenue
2.27%
1.00×
Operating expenses
2.29%
1.00×
Goodwill & intangibles
16.05%