6.501
RevenueNT$B
4.060
4.246
4.460
4.783
5.187
5.439
5.945
6.289
6.631
6.963
6.831
6.07%
6.04%
73
17.95
Revenue growth%
15.44
13.60
14.47
16.44
18.23
18.79
20.81
18.85
20.31
18.77
29.08
18.85
18.50
90
20.17
Gross margin%
14.08
12.51
10.02
10.05
8.73
6.67
6.76
6.16
5.99
6.35
12.67
6.35
7.74
23
9.30
Operating margin%
21.24
23.56
22.12
19.16
21.00
18.39
17.45
17.62
19.52
22.35
11.38
18.39
20.26
18
12.79
Net margin%
12.84
13.86
12.66
10.17
11.33
14.27
13.74
13.12
12.81
13.59
16.24
13.59
12.98
32
34.27
P/E ratio (avg)x
26.63
27.97
29.27
26.81
29.96
32.68
34.29
34.83
36.76
35.36
6.865
34.83
31.32
48
21.04
EV/EBITx
11.50
11.89
10.86
9.543
8.580
8.674
8.772
7.725
7.836
7.615
6.693
7.836
8.723
86
9.16
FCF yield (avg)%
28.51
29.09
30.66
30.91
30.69
32.75
32.38
32.24
32.33
31.45
2.86
32.33
31.18
52
5.20
FCF margin%
4.76
7.09
5.82
7.47
8.24
7.79
8.85
10.01
10.75
8.48
8.34
8.85
8.01
35
1.323
FCF / Net incomex
0.859
0.941
1.032
0.960
0.867
0.970
0.891
0.814
0.831
0.782
1.743
0.831
0.879
87
24.60
ROIC%
32.45
32.68
31.56
29.32
30.76
29.47
30.72
32.20
32.78
31.93
18.10
31.93
31.75
32
15.88
Return on equity%
11.59
10.23
11.91
12.49
15.37
13.16
14.55
14.29
15.69
17.07
12.42
14.55
13.72
89
11.29
Return on assets%
19.00
18.91
16.36
19.22
18.44
21.09
18.42
15.95
16.85
17.30
23.59
17.30
18.43
88
3.49
EPSNT$
14.89
15.05
15.36
16.93
18.50
17.10
19.45
21.46
19.95
22.27
3.65
3.78%
4.09%
—
25.95
EPS growth%
19.69
19.50
16.89
18.88
20.84
21.15
23.75
22.19
21.19
20.24
8.54
21.19
20.54
78
11.28
Bookvalue per shNT$
12.09
12.60
14.41
16.51
16.80
17.79
17.43
18.22
19.46
17.92
8.75
1.30%
4.42%
—
4.13
FCF per shareNT$
8.81
10.28
11.78
11.35
11.50
11.20
11.79
13.58
14.12
15.16
3.44
5.69%
5.70%
—
12.09
Dividend per shNT$
12.96
11.50
12.13
12.46
12.70
13.03
12.12
13.13
14.01
13.70
6.70
1.52%
1.35%
—
22.74
Div yield (avg)%
15.08
15.86
18.84
19.50
19.43
19.95
17.08
18.39
18.86
18.27
29.94
18.39
18.61
52
15.68
Payout ratio%
7.95
6.78
4.07
5.46
3.63
3.52
5.41
5.62
8.52
7.01
28.33
5.62
5.54
76
286.3
Shares (diluted)M
243.8
264.0
282.3
286.8
298.0
314.3
281.2
260.2
249.9
265.1
292.7
(2.32%)
0.64%
77
24.39
Buyback yield%
8.95
9.10
6.26
5.32
5.15
3.23
3.18
1.93
0.40
0.40
17.62
1.93
4.19
43
0.245
D/E ratiox
1.084
1.097
1.251
1.400
1.584
1.495
1.417
1.353
1.502
1.467
0.516
1.467
1.408
95
4.589
Enterprise valueNT$B
3.952
3.628
3.885
4.182
4.244
4.663
4.391
4.152
4.245
3.770
7.840
(2.34%)
(0.29%)
42
0.915
LT debtNT$B
5.168
5.204
4.549
4.420
4.773
4.065
4.053
3.619
3.415
3.440
6.730
(6.34%)
(4.17%)
88
Cost of revenue
6.21%
1.02×
Operating expenses
5.45%
0.95×
Cash and investments
15.76%
Goodwill & intangibles
15.54%
Spread over hurdle
11.42%