2.005
RevenueNT$B
1.801
1.829
1.929
2.038
2.113
2.191
2.248
2.364
2.470
2.581
2.047
4.08%
4.12%
77
29.76
Revenue growth%
28.75
28.76
26.39
27.41
24.68
25.35
24.20
25.24
23.56
21.93
19.96
24.20
25.29
62
18.90
Gross margin%
0.57
0.99
1.07
3.50
4.15
3.85
4.47
5.54
2.60
0.42
6.68
3.85
3.05
30
18.22
Operating margin%
21.32
20.33
23.25
24.32
22.01
21.17
19.75
20.47
19.60
22.20
8.16
20.47
21.24
27
12.38
Net margin%
4.28
6.56
4.54
5.05
2.87
4.14
6.98
8.26
8.51
9.26
27.13
8.26
5.80
77
27.54
P/E ratio (avg)x
9.123
8.385
8.845
8.480
8.914
8.955
10.01
9.637
10.31
11.65
37.69
10.01
9.039
28
18.47
EV/EBITx
27.44
27.10
27.54
29.78
32.97
29.72
26.49
24.06
21.34
19.69
26.64
24.06
27.27
12
6.83
FCF yield (avg)%
19.41
19.90
22.59
21.23
20.72
22.99
24.30
24.52
25.39
23.62
19.13
24.30
22.79
60
18.04
FCF margin%
1.81
3.41
2.70
3.46
4.77
3.63
5.47
3.13
3.83
2.48
13.08
3.63
3.43
56
0.853
FCF / Net incomex
1.532
1.430
1.602
1.769
2.005
2.177
2.201
2.209
2.071
2.013
0.871
2.177
2.009
79
18.71
ROIC%
12.76
11.19
10.17
8.71
7.98
8.31
8.03
7.28
8.65
6.48
25.16
8.03
8.48
77
9.79
Return on equity%
17.73
19.23
19.74
19.89
22.21
22.01
22.20
23.04
20.32
19.31
17.58
22.01
20.10
14
15.73
Return on assets%
15.69
15.98
16.51
15.11
16.04
16.03
18.88
17.29
19.57
21.24
15.43
18.88
16.28
26
28.30
EPSNT$
101.40
109.98
132.06
154.16
184.28
207.25
200.27
233.04
263.08
310.53
30.49
11.00%
12.32%
—
18.14
EPS growth%
18.60
20.08
20.91
22.27
22.46
24.38
25.51
23.66
26.10
27.36
19.88
25.51
23.06
52
19.08
Bookvalue per shNT$
30.23
27.63
24.95
25.17
23.56
20.66
19.73
21.20
23.18
21.29
77.28
(2.00%)
(4.66%)
—
72.93
FCF per shareNT$
60.67
67.92
63.43
66.16
74.32
66.15
69.10
75.30
70.49
70.79
17.60
(0.97%)
1.15%
—
42.56
Dividend per shNT$
48.66
51.32
47.50
46.42
46.98
44.26
47.09
48.12
49.31
49.01
38.27
0.85%
(0.31%)
—
26.21
Div yield (avg)%
12.47
9.71
8.56
10.08
12.67
9.95
8.67
10.13
8.46
9.71
25.98
9.71
9.83
24
23.57
Payout ratio%
16.05
17.27
18.75
20.04
17.47
15.58
15.33
17.62
20.11
20.79
16.36
17.62
17.54
93
27.65
Shares (diluted)M
33.85
37.95
40.50
42.86
43.42
50.76
59.11
62.53
65.61
75.22
27.27
11.62%
8.62%
46
25.22
Buyback yield%
15.36
17.83
16.11
13.59
12.49
12.92
12.30
15.29
12.55
12.92
11.72
12.92
13.26
8
0.247
D/E ratiox
0.671
0.681
0.582
0.523
0.534
0.561
0.589
0.550
0.516
0.459
0.233
0.550
0.556
20
0.826
Enterprise valueNT$B
0.308
0.264
0.282
0.245
0.238
0.243
0.219
0.229
0.215
0.226
1.376
(1.03%)
(3.79%)
18
1.191
LT debtNT$B
1.154
1.064
1.101
1.210
1.193
1.286
1.216
1.179
1.249
1.338
0.244
2.32%
0.66%
63
Cost of revenue
3.96%
0.98×
Operating expenses
4.71%
1.06×
Goodwill & intangibles
15.69%