1.094
RevenueNT$B
1.590
1.703
1.844
1.988
2.092
2.227
2.332
2.450
2.680
2.909
1.160
6.82%
6.97%
36
23.54
Revenue growth%
26.21
24.23
23.21
22.61
24.17
25.22
25.13
24.89
24.40
22.02
17.58
24.89
24.32
68
24.78
Gross margin%
9.56
11.85
11.80
9.32
7.66
9.77
7.93
7.25
7.96
5.39
4.69
7.93
8.64
76
8.99
Operating margin%
29.05
28.57
27.62
29.25
29.87
29.06
27.12
29.74
32.43
34.76
6.03
29.74
29.16
64
9.67
Net margin%
14.07
13.05
12.86
12.47
14.83
12.17
9.94
10.67
12.74
13.05
28.31
12.17
12.80
56
18.29
P/E ratio (avg)x
16.26
17.21
18.96
17.98
16.93
18.03
19.62
21.44
21.32
21.53
36.22
21.32
18.50
15
31.08
EV/EBITx
5.855
4.980
5.016
4.888
5.095
4.717
4.851
4.441
4.460
4.715
31.78
4.715
4.870
59
19.19
FCF yield (avg)%
25.95
25.30
26.59
26.82
24.35
23.06
25.54
26.73
23.91
25.78
22.80
25.54
25.66
76
12.01
FCF margin%
14.95
14.08
12.48
13.19
11.77
9.32
11.49
12.21
11.64
14.10
12.72
11.64
12.35
73
0.260
FCF / Net incomex
0.673
0.663
0.689
0.810
0.910
0.947
0.965
1.051
1.078
1.079
1.315
1.051
0.928
84
19.05
ROIC%
25.55
23.11
20.71
18.38
21.34
18.95
18.36
17.14
14.43
12.67
2.54
17.14
18.67
87
16.23
Return on equity%
9.96
10.39
10.77
9.21
10.47
11.75
14.30
11.35
9.37
10.56
6.42
11.35
10.52
54
18.91
Return on assets%
16.96
14.02
14.54
14.42
15.48
13.40
14.00
15.84
17.65
18.69
6.10
15.84
15.01
24
7.15
EPSNT$
12.97
11.18
12.12
13.04
13.93
13.38
14.25
14.99
15.90
15.82
7.82
2.59%
2.12%
—
23.24
EPS growth%
8.24
8.10
10.89
10.28
7.53
6.46
7.09
5.09
7.28
8.33
2.25
7.09
7.81
11
6.29
Bookvalue per shNT$
26.18
28.12
28.65
34.14
36.00
38.10
40.69
43.59
51.33
52.80
11.96
7.96%
7.00%
—
12.21
FCF per shareNT$
25.63
28.02
30.90
35.04
34.63
33.13
37.45
42.10
45.10
48.59
13.15
7.01%
7.48%
—
19.98
Dividend per shNT$
12.15
14.26
13.65
15.77
16.50
19.18
18.21
17.16
20.06
21.26
26.75
5.20%
6.16%
—
19.21
Div yield (avg)%
20.76
21.38
18.94
21.25
19.74
22.69
25.32
24.62
22.94
23.27
18.65
23.27
22.03
92
22.73
Payout ratio%
0.73
2.18
3.53
0.71
0.40
1.73
1.18
2.37
1.99
1.54
23.97
1.73
1.63
23
51.40
Shares (diluted)M
66.80
75.41
70.47
76.78
87.54
87.07
97.22
105.6
119.4
111.9
49.92
5.04%
4.93%
48
20.98
Buyback yield%
15.21
16.79
17.55
17.40
19.60
20.10
22.12
23.86
22.97
21.18
24.00
22.12
19.85
14
1.732
D/E ratiox
0.305
0.324
0.283
0.264
0.269
0.241
0.249
0.236
0.204
0.198
0.619
0.236
0.257
68
2.529
Enterprise valueNT$B
3.779
4.333
4.531
4.281
4.741
4.872
5.716
5.929
6.164
6.507
0.348
6.54%
6.48%
24
1.943
LT debtNT$B
3.382
3.276
3.694
4.111
3.957
4.268
4.696
4.552
5.057
5.269
2.907
5.90%
6.22%
87
Cost of revenue
7.12%
1.01×
Operating expenses
6.67%
0.97×
Goodwill & intangibles
16.49%