1.984
RevenueNT$B
4.152
4.363
4.602
4.846
5.087
5.382
5.544
5.759
5.821
5.986
2.092
3.31%
3.98%
8
2.52
Revenue growth%
22.62
22.76
21.47
24.03
21.88
19.97
22.35
25.30
22.54
23.16
24.56
22.54
22.58
62
4.02
Gross margin%
3.97
6.33
5.31
7.45
5.74
7.97
6.07
8.10
8.08
7.69
2.75
7.97
6.89
23
5.16
Operating margin%
15.39
15.89
16.85
18.40
20.72
21.67
24.51
23.42
24.74
23.04
8.27
23.42
21.20
19
9.62
Net margin%
15.26
14.84
12.68
10.52
10.81
9.45
11.31
9.44
9.70
8.04
16.53
9.45
10.66
17
7.071
P/E ratio (avg)x
10.68
10.72
12.02
11.96
12.37
12.31
12.55
12.95
14.90
16.85
36.71
12.95
12.34
17
23.09
EV/EBITx
11.52
13.19
13.47
13.99
14.97
16.44
16.57
15.78
16.84
19.16
20.54
16.57
15.38
39
2.19
FCF yield (avg)%
12.77
15.41
15.93
17.76
19.51
16.88
17.94
15.08
13.56
11.95
11.63
15.08
15.67
95
3.77
FCF margin%
1.44
1.94
3.11
0.40
0.40
0.40
0.40
1.15
1.77
4.01
16.34
1.15
1.29
32
1.306
FCF / Net incomex
1.572
1.711
1.635
1.589
1.731
1.783
1.963
2.215
2.077
2.147
1.156
2.077
1.757
81
10.98
ROIC%
30.09
32.51
31.50
32.37
35.07
34.09
33.97
33.02
35.19
36.09
3.33
34.09
33.49
10
6.36
Return on equity%
20.30
19.12
20.31
22.93
25.34
25.68
24.40
22.70
19.92
18.55
7.96
22.70
21.50
32
18.82
Return on assets%
10.60
10.54
13.47
12.77
15.28
17.76
20.09
19.09
20.95
18.57
24.53
19.09
16.52
83
45.13
EPSNT$
58.95
56.65
60.12
66.42
65.67
74.17
78.70
90.96
95.19
102.58
49.45
9.33%
6.27%
—
20.00
EPS growth%
13.18
10.96
8.35
9.65
7.56
4.58
3.22
2.85
2.95
0.55
8.67
2.95
6.07
63
105.49
Bookvalue per shNT$
30.78
31.64
31.55
37.06
34.97
34.56
36.79
41.48
47.76
48.25
51.74
6.65%
4.57%
—
28.11
FCF per shareNT$
35.60
37.45
40.54
43.05
38.66
37.27
33.75
30.60
29.38
27.28
40.76
(6.74%)
(3.25%)
—
63.46
Dividend per shNT$
34.44
38.05
42.82
47.77
49.90
54.11
52.10
56.36
54.73
60.37
26.71
3.89%
7.07%
—
11.45
Div yield (avg)%
14.83
17.01
18.05
19.10
18.41
19.85
20.65
21.35
24.32
26.97
10.39
21.35
19.48
93
22.70
Payout ratio%
9.45
11.22
10.52
8.57
5.82
4.41
5.67
2.69
3.01
2.97
29.79
3.01
5.74
59
22.68
Shares (diluted)M
16.38
13.81
12.61
10.94
11.13
11.04
11.74
12.62
11.51
10.98
22.89
(0.28%)
(5.22%)
7
11.20
Buyback yield%
2.70
5.60
4.57
3.29
4.43
6.85
7.59
8.08
6.16
8.07
24.17
7.59
5.88
89
0.366
D/E ratiox
0.763
0.818
0.769
0.690
0.624
0.677
0.615
0.612
0.641
0.559
0.465
0.615
0.659
25
4.636
Enterprise valueNT$B
7.852
8.742
9.261
10.30
10.66
11.46
12.86
13.64
14.08
14.98
4.633
7.03%
7.57%
76
0.385
LT debtNT$B
2.956
2.502
2.297
2.298
2.247
1.965
1.959
1.957
2.110
1.964
3.875
(2.65%)
(4.52%)
37
Cost of revenue
3.48%
0.95×
Operating expenses
4.66%
1.07×
Goodwill & intangibles
17.01%