1.287
RevenueNT$B
1.619
1.753
1.928
2.089
2.268
2.421
2.653
2.833
3.032
3.351
1.371
8.12%
8.23%
17
2.80
Revenue growth%
9.57
7.67
5.40
7.37
8.18
8.14
6.30
7.39
7.38
9.76
3.73
7.39
7.53
17
14.36
Gross margin%
23.29
24.67
21.78
19.77
19.86
21.17
18.26
15.93
18.45
16.51
13.65
18.26
19.82
55
26.85
Operating margin%
19.72
21.14
21.35
23.43
24.51
25.98
27.57
29.57
29.09
31.68
20.91
29.09
25.25
14
21.04
Net margin%
30.63
29.43
27.26
27.73
28.79
27.29
26.28
27.79
27.61
25.51
29.17
27.29
27.67
90
28.22
P/E ratio (avg)x
27.96
28.59
29.34
28.80
27.69
28.43
26.86
27.94
30.65
32.89
9.074
28.43
28.51
55
32.05
EV/EBITx
18.98
21.60
24.72
24.89
24.87
26.49
29.67
35.18
37.49
44.26
17.09
35.18
25.69
61
12.86
FCF yield (avg)%
18.64
18.62
19.56
20.61
21.30
23.59
23.95
23.26
23.62
24.69
16.81
23.62
22.28
93
14.12
FCF margin%
16.56
14.06
13.23
12.03
10.93
12.39
14.09
14.22
16.32
16.49
28.54
14.22
14.08
72
1.733
FCF / Net incomex
0.210
0.205
0.221
0.235
0.229
0.232
0.219
0.220
0.219
0.202
0.441
0.219
0.220
37
23.25
ROIC%
30.25
27.84
26.08
25.65
24.43
24.74
26.20
27.54
29.97
32.61
23.95
27.54
26.87
71
3.84
Return on equity%
9.30
11.06
8.85
9.31
11.99
9.39
7.53
7.51
9.20
11.30
12.80
9.20
9.31
37
27.01
Return on assets%
1.82
0.40
2.84
3.08
0.89
0.40
3.15
4.85
3.95
2.38
3.76
3.15
2.61
30
10.47
EPSNT$
6.26
6.50
6.59
6.43
5.81
5.27
5.12
4.66
5.07
4.71
11.59
(4.09%)
(2.69%)
—
19.06
EPS growth%
26.90
24.94
26.57
24.92
24.80
25.99
28.23
25.81
27.56
29.64
28.11
27.56
26.28
60
3.42
Bookvalue per shNT$
18.93
19.33
18.75
18.25
17.19
18.52
17.09
16.89
15.05
14.19
4.14
(3.77%)
(3.19%)
—
3.86
FCF per shareNT$
9.73
10.70
11.57
11.30
13.04
13.46
15.52
15.14
14.06
14.97
12.86
2.80%
3.72%
—
3.85
Dividend per shNT$
20.42
23.01
25.65
28.88
32.46
31.51
32.93
36.41
40.06
47.74
4.12
8.02%
8.69%
—
3.43
Div yield (avg)%
1.63
0.40
1.40
0.40
0.40
0.40
0.40
1.08
4.00
5.75
8.69
1.08
0.74
87
7.71
Payout ratio%
15.27
15.95
15.23
17.20
15.67
15.03
15.79
16.34
19.20
18.06
18.61
16.34
15.87
48
40.71
Shares (diluted)M
40.00
42.29
39.27
38.98
36.39
32.25
30.51
27.78
29.65
30.89
41.13
(3.23%)
(2.82%)
82
19.38
Buyback yield%
11.49
13.65
11.37
9.57
12.22
13.74
15.87
18.80
20.22
17.78
27.30
17.78
13.70
50
1.023
D/E ratiox
0.698
0.724
0.732
0.842
0.872
1.048
1.197
1.345
1.400
1.571
0.982
1.345
0.960
67
0.840
Enterprise valueNT$B
0.118
0.118
0.112
0.102
0.108
0.102
0.110
0.113
0.118
0.124
1.069
2.91%
(0.55%)
75
0.206
LT debtNT$B
0.897
0.934
0.927
0.904
0.961
0.853
0.814
0.771
0.693
0.691
2.308
(6.39%)
(3.53%)
50
Cost of revenue
8.23%
1.00×
Operating expenses
8.87%
1.06×
Goodwill & intangibles
15.34%
Spread over hurdle
10.01%