1.588
RevenueNT$B
6.230
6.756
7.086
7.496
8.160
8.539
9.264
9.736
10.17
10.87
1.761
5.91%
6.55%
32
16.95
Revenue growth%
17.29
19.56
17.32
14.83
15.68
18.65
21.62
19.29
17.80
18.53
6.27
18.65
18.17
33
28.64
Gross margin%
9.66
10.21
8.36
8.96
7.36
8.21
10.78
10.34
9.73
10.45
23.12
10.34
9.69
79
4.82
Operating margin%
10.80
12.09
12.06
13.48
15.31
14.75
14.20
15.34
17.57
17.79
20.03
15.34
14.48
64
3.55
Net margin%
23.94
22.80
23.50
25.85
26.75
29.43
30.02
32.49
31.91
34.40
24.15
31.91
28.09
47
12.23
P/E ratio (avg)x
40.50
47.13
49.83
51.97
60.34
68.66
67.78
67.68
78.45
94.19
36.91
68.66
64.01
16
7.995
EV/EBITx
37.80
38.89
34.82
36.92
35.97
32.86
32.30
34.53
31.57
34.19
33.38
32.86
34.68
60
8.21
FCF yield (avg)%
0.99
3.26
3.20
5.79
4.55
1.80
2.12
2.16
0.40
0.40
18.52
1.80
2.14
37
10.97
FCF margin%
10.52
13.21
13.33
14.13
11.30
11.08
13.09
13.71
13.30
11.61
23.37
13.09
13.15
16
1.473
FCF / Net incomex
0.125
0.136
0.143
0.160
0.169
0.174
0.195
0.189
0.218
0.223
1.363
0.195
0.171
81
7.26
ROIC%
17.88
16.20
18.55
16.40
13.59
12.72
13.22
15.44
15.17
17.33
21.43
15.17
15.82
8
17.78
Return on equity%
20.93
20.81
19.62
21.34
21.67
21.74
24.28
25.48
28.12
29.24
3.68
25.48
21.70
37
3.07
Return on assets%
9.26
7.05
5.57
4.84
1.95
3.85
6.24
4.65
5.52
7.33
27.50
5.52
5.55
85
4.76
EPSNT$
3.78
4.38
4.47
5.00
5.67
6.40
6.08
6.47
6.84
7.47
5.29
5.66%
7.59%
—
2.15
EPS growth%
15.45
13.79
11.35
11.39
11.38
13.35
14.00
12.95
13.25
12.28
17.75
13.25
13.10
13
5.09
Bookvalue per shNT$
3.07
3.06
2.95
3.15
2.80
3.04
3.21
3.01
3.18
2.97
5.76
1.18%
(0.13%)
—
6.43
FCF per shareNT$
2.68
3.10
3.61
3.70
4.29
5.05
5.72
5.82
6.32
7.34
7.44
11.36%
12.56%
—
5.32
Dividend per shNT$
8.49
8.14
7.53
6.99
7.05
7.71
7.28
7.78
7.26
7.80
2.24
2.07%
(0.31%)
—
25.17
Div yield (avg)%
22.95
25.19
26.28
27.69
28.56
26.77
25.27
27.34
24.66
27.25
23.68
26.77
26.53
21
28.50
Payout ratio%
16.22
15.82
15.10
14.75
16.48
14.14
16.68
16.82
19.18
20.36
2.96
16.82
16.35
38
0.824
Shares (diluted)B
1.173
1.205
1.330
1.399
1.337
1.282
1.362
1.602
1.571
1.802
0.820
6.15%
5.51%
38
16.92
Buyback yield%
16.88
16.30
15.95
14.69
17.65
14.73
16.36
18.54
21.52
22.56
10.34
18.54
16.62
51
0.125
D/E ratiox
1.205
1.375
1.453
1.592
1.485
1.645
1.531
1.621
1.746
1.741
0.990
1.645
1.561
64
4.558
Enterprise valueNT$B
11.75
11.11
11.87
12.13
13.25
14.29
14.91
16.07
15.47
18.05
0.390
6.39%
5.20%
78
8.229
LT debtNT$B
5.632
4.749
4.763
4.026
4.227
3.760
3.209
2.698
2.324
2.200
0.744
(12.24%)
(9.10%)
52
Cost of revenue
6.50%
1.00×
Operating expenses
6.93%
1.04×