0.824
RevenueNT$B
1.033
1.127
1.225
1.284
1.351
1.426
1.509
1.617
1.749
1.887
0.890
6.91%
6.97%
66
26.70
Revenue growth%
12.56
14.30
12.53
11.94
13.59
10.81
10.87
12.04
9.37
7.40
12.44
10.81
11.99
37
25.92
Gross margin%
19.70
17.53
16.48
18.76
16.74
19.63
19.35
21.65
23.16
20.90
5.99
20.90
19.49
78
23.47
Operating margin%
17.24
17.87
20.52
21.63
22.13
20.88
23.36
20.93
19.14
19.65
12.39
20.88
20.70
93
17.13
Net margin%
9.77
9.62
7.67
7.29
4.32
2.85
5.01
5.87
8.62
6.37
24.83
5.87
6.83
94
25.03
P/E ratio (avg)x
29.76
28.94
29.90
28.23
31.08
29.23
33.11
31.72
33.58
35.42
33.08
33.11
30.49
67
24.22
EV/EBITx
18.18
17.51
16.93
16.45
15.76
14.00
13.94
13.15
12.17
11.39
15.53
13.15
14.88
52
2.58
FCF yield (avg)%
16.89
15.61
16.39
17.52
15.85
15.69
15.97
18.42
19.54
18.18
16.72
18.18
16.64
59
21.61
FCF margin%
13.85
13.18
15.69
17.97
16.03
17.79
19.87
20.99
18.89
20.00
19.09
19.87
17.88
47
1.243
FCF / Net incomex
1.196
1.114
1.181
1.207
1.108
1.227
1.131
1.023
1.159
1.149
0.580
1.149
1.154
23
13.47
ROIC%
13.64
13.97
11.27
13.10
11.24
9.20
9.36
7.07
4.20
4.11
3.66
7.07
10.30
32
28.48
Return on equity%
21.58
23.78
22.85
20.34
20.05
22.28
19.63
17.48
15.65
17.45
21.19
17.48
20.19
37
20.09
Return on assets%
18.74
17.86
19.13
18.28
16.37
13.60
11.66
11.25
9.09
7.90
16.13
11.25
14.99
74
10.21
EPSNT$
17.05
18.14
17.84
16.73
18.09
18.11
19.31
20.87
21.39
18.98
10.87
0.97%
(0.19%)
—
23.14
EPS growth%
16.75
16.45
15.53
13.56
10.85
12.79
12.79
13.40
15.29
14.43
8.57
13.40
14.00
40
13.55
Bookvalue per shNT$
13.20
13.55
13.75
11.87
12.85
11.11
11.52
10.68
9.53
9.41
20.79
(6.03%)
(4.75%)
—
4.64
FCF per shareNT$
6.49
6.67
6.70
6.63
5.85
5.98
5.90
6.21
5.74
5.08
24.06
(2.79%)
(2.55%)
—
22.81
Dividend per shNT$
18.07
18.80
17.01
17.38
15.59
14.17
14.24
14.17
14.41
13.06
9.72
(3.47%)
(2.25%)
—
13.47
Div yield (avg)%
20.27
21.31
23.02
25.73
27.91
25.59
26.11
25.35
24.12
24.08
22.61
25.35
24.74
18
8.91
Payout ratio%
11.64
10.87
8.39
8.96
6.27
6.35
7.95
5.69
8.37
9.66
26.58
7.95
8.38
11
27.97
Shares (diluted)M
44.04
49.23
54.64
54.64
58.78
69.55
82.55
85.07
87.95
97.26
27.39
10.60%
8.61%
72
26.34
Buyback yield%
27.82
30.79
28.54
29.22
30.95
32.74
31.02
31.31
33.13
35.91
24.79
32.74
30.99
68
1.182
D/E ratiox
1.218
1.273
1.422
1.320
1.380
1.286
1.431
1.516
1.514
1.494
0.118
1.494
1.401
30
261.6
Enterprise valueNT$M
874.3
761.4
772.4
689.4
638.6
673.7
598.6
591.4
564.0
534.4
516.4
(3.50%)
(4.00%)
49
0.268
LT debtNT$B
0.626
0.662
0.661
0.734
0.873
0.943
0.994
0.988
1.092
1.051
0.319
3.77%
6.54%
42
Cost of revenue
6.81%
0.98×
Operating expenses
7.29%
1.03×
Goodwill & intangibles
15.19%