1.638
RevenueNT$B
1.027
1.136
1.209
1.322
1.404
1.504
1.638
1.755
1.920
2.063
1.675
8.01%
8.00%
91
18.52
Revenue growth%
8.79
8.13
9.25
10.41
8.12
7.34
5.73
3.16
4.22
5.26
28.10
5.26
7.73
60
23.94
Gross margin%
27.62
26.68
26.34
25.05
24.53
23.28
21.19
22.60
22.87
23.55
23.28
22.87
24.04
61
18.65
Operating margin%
17.54
19.71
17.73
19.35
17.85
16.16
15.67
18.12
20.48
22.64
23.36
18.12
17.99
75
14.42
Net margin%
0.40
0.40
0.40
2.63
4.38
5.09
3.30
5.18
4.00
3.61
14.38
4.00
3.45
94
26.47
P/E ratio (avg)x
42.60
39.94
40.71
42.16
45.07
43.58
45.07
44.02
47.20
51.53
20.68
45.07
43.80
59
14.09
EV/EBITx
6.874
6.408
6.296
6.375
6.414
6.544
6.985
7.444
7.410
6.736
13.91
6.985
6.640
7
9.66
FCF yield (avg)%
9.94
7.00
4.82
4.55
2.82
3.82
3.22
3.10
0.48
0.40
12.71
3.10
3.52
26
20.94
FCF margin%
8.96
11.42
9.91
7.65
6.01
6.41
8.30
8.58
10.80
8.12
14.15
8.30
8.44
72
0.216
FCF / Net incomex
0.801
0.795
0.718
0.741
0.750
0.713
0.671
0.742
0.699
0.683
0.782
0.699
0.730
9
11.02
ROIC%
7.24
9.68
6.94
8.65
5.69
7.79
6.24
4.39
6.37
7.76
21.36
6.37
7.09
93
29.50
Return on equity%
23.50
22.40
24.90
23.46
24.24
21.93
24.90
24.49
25.26
22.63
21.18
24.49
23.87
41
8.59
Return on assets%
0.40
0.40
2.34
3.44
5.99
7.22
6.85
6.13
7.81
6.32
3.42
6.85
6.06
71
15.29
EPSNT$
14.16
14.41
13.93
14.26
15.65
15.85
16.32
17.66
19.62
18.92
16.03
3.86%
3.65%
—
2.89
EPS growth%
29.99
31.47
33.47
35.24
35.10
34.31
35.12
33.13
32.00
33.79
9.69
33.79
33.63
84
20.06
Bookvalue per shNT$
8.46
9.05
10.41
10.45
10.08
10.60
10.50
11.79
12.73
13.17
12.05
5.50%
4.21%
—
11.96
FCF per shareNT$
30.08
32.35
32.35
32.20
38.59
45.77
49.73
59.61
69.60
76.76
19.15
14.75%
11.82%
—
23.90
Dividend per shNT$
10.94
11.83
11.58
10.13
9.99
9.30
8.85
9.70
8.76
8.42
25.82
(3.36%)
(3.48%)
—
19.14
Div yield (avg)%
13.55
15.17
13.27
13.81
13.40
16.24
18.24
17.63
17.99
16.88
12.11
17.63
15.71
51
22.39
Payout ratio%
27.53
27.01
26.54
24.35
23.96
25.18
26.79
28.31
30.51
30.00
11.60
28.31
26.90
15
60.07
Shares (diluted)M
60.01
52.79
52.24
51.17
47.76
43.18
43.51
43.95
39.23
34.26
58.62
(6.43%)
(5.44%)
59
29.46
Buyback yield%
13.34
12.21
11.14
13.46
15.37
15.57
13.32
10.68
11.78
14.14
20.78
13.32
13.33
20
1.626
D/E ratiox
3.266
3.905
4.125
4.178
4.078
4.813
5.226
5.863
6.270
6.291
0.493
5.863
4.496
69
813.1
Enterprise valueNT$M
810.3
776.8
689.6
731.9
690.4
693.7
720.2
644.3
611.4
603.7
814.8
(2.65%)
(3.50%)
59
0.591
LT debtNT$B
0.979
0.950
0.927
1.001
0.958
1.020
0.956
1.027
1.008
1.091
1.337
2.64%
1.81%
20
Cost of revenue
7.76%
0.98×
Operating expenses
8.54%
1.05×
Cash and investments
16.16%