2.222
RevenueNT$B
2.915
3.142
3.343
3.561
3.830
4.187
4.577
5.044
5.575
6.164
2.312
9.98%
8.73%
13
8.23
Revenue growth%
25.33
23.71
20.99
19.71
21.19
19.19
16.68
16.15
16.62
14.12
21.97
16.62
19.45
67
12.96
Gross margin%
6.45
5.33
2.60
4.22
2.93
4.95
4.85
2.16
0.40
0.40
20.19
2.16
3.58
82
18.01
Operating margin%
6.25
4.83
4.63
6.68
3.72
0.88
2.64
3.39
2.22
3.95
4.85
2.64
3.84
18
18.82
Net margin%
6.22
8.87
6.10
4.60
6.42
8.07
7.25
6.79
9.00
7.57
14.22
7.57
7.02
79
17.83
P/E ratio (avg)x
41.53
43.06
49.72
55.96
60.91
61.51
58.96
63.20
69.31
72.26
36.84
63.20
59.93
16
15.38
EV/EBITx
13.43
14.31
13.04
13.72
14.88
13.40
12.42
10.89
9.685
9.205
7.142
10.89
13.22
76
26.20
FCF yield (avg)%
4.70
4.48
2.06
4.71
2.88
1.40
0.40
0.40
0.40
1.33
9.95
0.40
1.73
69
15.66
FCF margin%
29.50
30.57
30.08
30.34
31.80
29.55
31.54
29.66
31.41
34.07
8.03
31.41
30.46
70
1.595
FCF / Net incomex
0.600
0.617
0.628
0.674
0.680
0.711
0.739
0.843
0.957
1.053
0.226
0.843
0.695
46
13.92
ROIC%
15.91
16.45
19.37
17.89
16.45
14.18
16.40
17.92
17.07
14.59
17.97
16.40
16.45
58
23.69
Return on equity%
26.09
24.45
25.36
26.92
28.93
31.76
29.52
27.00
29.20
26.92
8.30
29.20
26.96
95
5.92
Return on assets%
25.88
26.88
29.07
29.88
32.48
30.57
28.80
26.90
27.81
24.90
29.48
27.81
28.31
8
19.32
EPSNT$
27.56
29.51
29.40
32.90
36.46
36.97
40.62
41.12
41.20
49.39
21.27
6.26%
5.70%
—
11.80
EPS growth%
23.48
22.03
22.55
21.31
20.16
18.43
20.92
23.07
22.91
25.46
27.40
22.91
22.29
49
36.35
Bookvalue per shNT$
11.81
12.13
13.14
12.91
12.86
13.76
14.65
14.50
13.20
11.77
28.15
(1.75%)
(0.73%)
—
24.81
FCF per shareNT$
14.21
13.01
13.59
12.01
12.62
13.74
14.53
13.94
12.44
13.06
25.33
0.68%
(2.24%)
—
20.86
Dividend per shNT$
23.04
23.16
25.95
23.61
25.43
28.23
27.65
29.43
29.52
32.98
18.14
5.34%
3.19%
—
7.98
Div yield (avg)%
23.18
20.98
19.30
21.56
23.28
24.95
27.33
28.75
29.58
28.93
3.42
28.75
24.12
43
13.09
Payout ratio%
2.65
2.04
2.03
0.42
0.40
2.12
1.51
3.64
5.75
4.49
23.29
3.64
2.08
80
79.04
Shares (diluted)M
88.52
83.98
88.27
89.52
83.02
86.43
80.26
76.42
81.26
82.42
80.06
(0.15%)
(0.50%)
34
24.82
Buyback yield%
10.58
8.34
6.70
6.24
3.96
3.13
3.06
2.56
3.48
4.04
2.92
3.13
4.00
57
1.678
D/E ratiox
1.146
1.290
1.264
1.263
1.371
1.613
1.582
1.698
1.892
1.852
0.878
1.698
1.476
91
3.253
Enterprise valueNT$B
1.944
1.925
2.191
2.004
1.965
2.078
1.910
2.019
2.234
2.086
4.965
1.20%
1.55%
51
3.078
LT debtNT$B
2.119
2.250
2.347
2.393
2.735
2.728
2.692
2.830
2.823
2.715
2.721
(0.15%)
3.13%
70
Cost of revenue
8.67%
0.99×
Operating expenses
8.11%
0.94×
Goodwill & intangibles
13.77%