1.547
RevenueNT$B
0.782
0.842
0.893
0.959
1.045
1.101
1.175
1.273
1.370
1.469
1.598
7.05%
7.21%
67
21.03
Revenue growth%
10.05
12.89
11.17
13.70
15.04
17.16
15.39
16.83
17.00
14.80
4.34
16.83
14.92
9
25.68
Gross margin%
9.34
8.31
5.85
4.84
4.88
5.95
3.84
6.38
4.10
6.36
13.77
5.95
5.90
78
8.70
Operating margin%
16.92
16.18
17.10
16.43
14.63
17.25
16.50
17.66
17.30
14.70
6.72
17.25
16.71
35
16.63
Net margin%
13.34
13.74
12.16
12.09
9.89
12.04
12.25
10.83
10.19
8.05
11.02
10.83
12.07
86
29.93
P/E ratio (avg)x
24.43
24.47
25.86
30.00
36.41
36.12
42.59
44.81
45.83
52.85
24.43
44.81
36.27
62
19.75
EV/EBITx
29.21
28.85
32.43
37.33
45.44
50.95
54.99
61.16
68.92
83.68
22.49
61.16
48.20
92
24.99
FCF yield (avg)%
20.10
18.59
15.64
14.49
12.67
11.93
13.07
12.49
13.37
14.33
14.81
13.07
13.85
88
3.43
FCF margin%
20.52
20.88
22.02
23.71
26.31
27.00
29.32
28.59
28.57
29.37
9.29
28.59
26.65
29
0.833
FCF / Net incomex
0.387
0.433
0.403
0.393
0.400
0.377
0.360
0.361
0.326
0.287
0.609
0.360
0.382
91
25.64
ROIC%
16.80
19.13
21.02
23.49
20.89
19.05
17.56
19.97
18.30
20.90
18.99
19.05
19.55
45
23.66
Return on equity%
11.76
13.30
15.22
15.86
18.30
17.13
15.52
13.87
16.82
18.26
17.02
16.82
15.69
24
24.58
Return on assets%
10.28
12.44
11.46
13.54
13.75
13.91
16.15
13.46
12.98
12.93
29.73
13.46
13.22
83
12.44
EPSNT$
23.17
23.42
23.55
21.91
19.76
18.84
19.98
19.28
18.62
18.36
13.19
(1.46%)
(2.08%)
—
11.94
EPS growth%
23.74
25.11
23.09
25.27
24.63
21.63
22.41
20.87
20.41
19.25
23.36
20.87
22.75
75
17.29
Bookvalue per shNT$
32.29
34.79
37.92
37.03
36.99
39.29
39.60
39.32
44.16
44.59
22.88
3.81%
4.91%
—
8.07
FCF per shareNT$
21.61
23.86
26.82
29.46
30.86
34.39
34.60
34.65
38.07
40.73
5.55
5.71%
7.04%
—
20.59
Dividend per shNT$
20.53
22.41
20.69
22.05
20.89
20.32
18.03
17.39
15.30
15.24
24.32
(6.12%)
(2.24%)
—
3.66
Div yield (avg)%
30.37
28.41
27.35
24.96
25.26
23.16
22.13
23.21
23.01
24.15
6.61
23.16
24.56
84
7.19
Payout ratio%
14.65
16.36
15.00
12.24
13.08
12.81
14.77
16.51
15.68
13.59
14.10
14.77
14.71
64
15.21
Shares (diluted)M
16.90
16.08
14.79
16.07
15.36
15.66
14.81
15.16
14.92
15.12
15.19
(0.31%)
(0.45%)
30
18.14
Buyback yield%
17.49
19.90
20.75
19.23
17.10
18.24
18.43
20.79
19.47
19.61
20.19
19.47
19.35
35
1.771
D/E ratiox
1.182
1.237
1.342
1.185
1.073
1.141
1.110
0.961
0.832
0.711
1.227
0.961
1.126
14
0.904
Enterprise valueNT$B
0.730
0.738
0.784
0.949
1.035
1.180
1.239
1.284
1.327
1.300
0.219
4.66%
7.01%
62
714.1
LT debtNT$M
436.3
476.6
422.3
444.8
471.1
528.8
560.2
620.1
628.9
661.9
331.1
7.04%
3.19%
9
Cost of revenue
7.37%
1.01×
Operating expenses
7.21%
1.00×
Goodwill & intangibles
20.99%
Cash and investments
15.22%