1.349
RevenueNT$B
1.380
1.479
1.578
1.736
1.880
2.074
2.233
2.479
2.753
2.965
1.392
9.55%
8.89%
41
4.53
Revenue growth%
17.19
15.47
16.30
15.81
15.84
15.11
13.08
15.98
15.04
17.51
26.25
15.11
15.83
76
10.89
Gross margin%
14.79
15.38
12.76
12.81
15.31
15.85
14.57
15.87
16.88
15.66
8.70
15.85
15.35
86
23.98
Operating margin%
15.81
13.44
15.73
15.62
18.57
19.97
21.83
19.85
17.20
16.03
10.10
19.85
16.61
49
2.82
Net margin%
16.10
18.34
21.22
21.53
19.26
16.90
16.58
16.96
18.93
17.70
27.60
16.96
18.02
20
31.09
P/E ratio (avg)x
28.50
28.64
27.42
24.33
25.55
25.69
25.59
28.41
26.08
26.59
23.49
26.08
26.33
31
29.92
EV/EBITx
31.38
34.80
38.79
39.41
40.15
42.30
46.78
49.85
56.04
61.20
10.86
49.85
41.22
36
29.54
FCF yield (avg)%
10.37
11.29
9.31
8.41
8.11
5.30
3.92
0.94
0.60
0.40
10.78
0.94
6.71
28
3.90
FCF margin%
14.67
14.15
16.34
16.44
19.07
20.81
18.16
20.79
21.95
22.39
18.16
20.81
18.62
7
0.200
FCF / Net incomex
0.276
0.280
0.292
0.281
0.297
0.327
0.328
0.343
0.331
0.347
1.672
0.331
0.312
28
12.27
ROIC%
29.01
28.22
26.44
23.49
21.52
21.17
23.50
25.91
23.04
21.69
28.10
23.04
23.49
63
19.04
Return on equity%
14.04
13.66
12.78
12.16
13.19
14.99
12.60
14.81
13.85
12.69
11.24
13.85
13.42
47
25.09
Return on assets%
7.25
7.74
9.38
7.71
5.53
4.47
6.62
9.14
6.70
4.14
13.99
6.62
6.97
49
3.61
EPSNT$
3.80
4.20
3.93
4.36
4.36
3.95
4.22
4.25
4.34
4.64
3.95
1.26%
1.38%
—
26.03
EPS growth%
18.21
18.71
15.77
14.14
15.18
15.24
17.26
20.20
23.17
23.30
23.00
20.20
17.74
6
1.53
Bookvalue per shNT$
3.36
3.50
3.24
2.93
2.69
2.48
2.27
2.46
2.35
2.44
2.62
(1.91%)
(2.51%)
—
4.36
FCF per shareNT$
8.79
10.28
11.62
11.37
13.31
14.71
14.68
14.72
15.57
17.36
5.44
5.46%
7.77%
—
2.61
Dividend per shNT$
2.02
2.00
1.90
1.68
1.80
1.60
1.58
1.62
1.73
1.54
1.68
(3.04%)
(3.38%)
—
12.22
Div yield (avg)%
28.46
28.50
28.92
26.71
26.30
24.56
27.20
29.20
29.89
31.34
21.89
29.20
28.48
55
29.73
Payout ratio%
18.90
21.08
22.69
24.65
24.83
23.55
24.39
24.98
27.76
27.22
4.00
24.98
24.52
43
144.5
Shares (diluted)M
186.8
223.9
221.5
238.7
238.7
278.3
326.9
383.6
433.6
469.1
144.6
14.47%
9.66%
60
23.84
Buyback yield%
10.32
9.40
10.95
8.91
8.48
9.45
11.25
10.90
13.84
13.98
27.62
11.25
10.61
27
1.260
D/E ratiox
1.139
1.170
1.226
1.262
1.084
1.138
1.063
1.132
1.074
1.063
0.765
1.074
1.135
81
1.299
Enterprise valueNT$B
1.523
1.356
1.325
1.364
1.286
1.434
1.457
1.608
1.793
1.850
2.241
7.55%
2.21%
31
0.220
LT debtNT$B
1.263
1.251
1.261
1.307
1.366
1.342
1.438
1.470
1.292
1.286
1.312
(1.21%)
0.13%
50
Cost of revenue
8.89%
1.00×
Operating expenses
8.82%
0.99×
Goodwill & intangibles
18.11%
Cash and investments
17.33%