0.577
RevenueNT$B
1.100
1.146
1.183
1.271
1.373
1.455
1.551
1.674
1.779
1.896
0.627
6.66%
6.42%
15
9.87
Revenue growth%
4.44
1.82
4.14
4.75
2.56
2.10
3.18
0.40
0.79
3.07
16.26
2.10
2.81
55
7.04
Gross margin%
13.73
14.35
11.89
11.23
12.64
10.08
10.48
10.33
10.15
10.08
27.51
10.15
10.85
65
14.54
Operating margin%
5.79
6.11
7.14
9.99
12.75
11.31
13.31
15.50
15.43
14.16
2.15
14.16
12.03
83
8.41
Net margin%
25.84
25.42
26.07
24.81
22.92
20.94
20.69
19.92
17.64
16.36
8.73
19.92
21.93
47
32.79
P/E ratio (avg)x
21.83
22.42
20.02
17.80
18.19
17.22
17.74
16.28
16.15
17.03
35.08
17.03
17.77
9
11.00
EV/EBITx
22.16
21.55
23.81
23.87
22.96
22.03
20.51
18.96
20.63
18.96
21.98
20.51
21.79
44
4.07
FCF yield (avg)%
26.57
25.71
24.46
24.48
22.51
19.90
21.83
24.30
26.29
28.65
19.85
24.30
24.47
50
10.08
FCF margin%
29.06
30.22
31.39
33.10
30.30
32.49
32.36
34.08
36.39
34.14
3.06
34.08
32.42
55
1.555
FCF / Net incomex
1.559
1.718
1.626
1.819
1.668
1.814
1.633
1.836
1.952
1.786
1.270
1.814
1.752
20
21.49
ROIC%
20.90
19.67
17.14
18.29
17.02
15.31
13.01
11.88
11.81
12.98
15.71
12.98
16.16
81
20.32
Return on equity%
3.09
3.31
5.73
6.99
4.59
4.54
7.14
8.90
7.14
10.04
23.34
7.14
6.36
85
7.08
Return on assets%
31.01
28.23
29.24
31.55
28.59
31.49
30.05
31.80
31.51
34.37
24.17
31.51
31.25
51
5.19
EPSNT$
3.43
3.30
3.50
3.29
3.72
3.63
3.80
4.03
4.17
4.29
5.37
2.92%
3.54%
—
8.41
EPS growth%
19.79
21.50
23.05
24.57
26.42
27.94
30.83
30.18
30.31
30.89
20.55
30.31
27.18
40
5.47
Bookvalue per shNT$
5.39
5.63
5.08
4.57
5.01
5.23
5.77
6.07
5.79
6.16
4.29
4.24%
0.18%
—
3.69
FCF per shareNT$
4.63
4.41
4.93
4.81
4.60
5.12
5.83
6.58
6.26
7.34
6.47
9.81%
6.33%
—
6.42
Dividend per shNT$
4.72
4.76
4.93
4.99
5.64
6.71
7.46
7.70
8.69
10.20
3.67
12.61%
8.40%
—
12.53
Div yield (avg)%
5.12
7.05
8.79
7.98
6.59
7.71
9.87
7.85
8.51
10.09
17.55
8.51
7.92
49
4.05
Payout ratio%
28.70
29.48
27.77
25.13
26.05
28.08
25.41
24.47
24.29
21.77
28.79
24.47
25.73
62
138.4
Shares (diluted)M
138.7
132.8
143.4
153.2
173.4
184.5
181.3
195.9
219.5
237.2
142.0
6.46%
6.79%
10
22.71
Buyback yield%
11.55
10.27
9.18
10.25
12.73
12.68
15.52
17.49
15.67
14.67
16.58
15.52
12.70
10
0.350
D/E ratiox
1.655
1.724
1.927
2.033
2.066
2.467
2.702
2.949
3.180
3.315
1.263
2.949
2.266
69
1.508
Enterprise valueNT$B
0.439
0.496
0.502
0.567
0.646
0.737
0.750
0.734
0.741
0.714
1.410
2.02%
5.05%
10
0.293
LT debtNT$B
1.153
1.301
1.456
1.467
1.581
1.422
1.551
1.447
1.562
1.713
0.838
1.62%
3.73%
22
Cost of revenue
6.55%
1.01×
Operating expenses
6.16%
0.98×
Goodwill & intangibles
16.26%