2.256
RevenueNT$B
1.957
2.132
2.295
2.401
2.600
2.819
3.013
3.197
3.337
3.561
2.347
6.49%
7.09%
75
6.23
Revenue growth%
19.08
16.43
18.97
16.60
14.53
16.47
17.64
16.31
18.76
17.81
10.76
17.64
17.12
24
18.58
Gross margin%
18.67
17.64
16.07
15.88
12.94
10.50
7.84
5.76
5.73
6.58
8.20
6.58
11.72
88
18.78
Operating margin%
8.56
10.38
12.05
11.56
12.05
14.60
15.68
12.89
10.19
8.33
12.59
12.89
11.81
58
8.29
Net margin%
3.13
3.45
4.50
5.37
3.42
5.03
3.27
3.31
2.94
3.79
29.50
3.31
3.44
20
28.95
P/E ratio (avg)x
37.21
33.14
30.69
33.25
30.63
32.88
28.94
28.23
30.53
31.35
17.56
30.53
31.02
56
19.63
EV/EBITx
11.31
13.66
14.41
17.15
18.95
19.44
22.45
25.69
29.90
29.66
7.683
25.69
19.19
11
28.33
FCF yield (avg)%
6.69
8.78
6.40
9.33
6.83
5.47
4.35
6.51
8.97
9.62
4.75
6.51
6.76
52
24.99
FCF margin%
6.89
5.32
6.33
5.57
7.06
8.06
7.85
9.68
9.20
6.23
12.82
8.06
6.97
90
1.342
FCF / Net incomex
1.499
1.595
1.514
1.501
1.345
1.370
1.302
1.210
1.184
1.082
0.105
1.210
1.357
20
27.59
ROIC%
5.48
3.29
4.68
7.24
4.67
1.75
0.40
0.58
1.12
0.40
3.47
0.58
2.52
10
21.90
Return on equity%
9.43
6.97
9.62
7.07
6.84
6.78
9.67
12.28
11.43
11.40
6.01
11.40
9.52
46
25.28
Return on assets%
23.58
25.86
26.08
26.00
26.19
28.92
31.22
30.77
31.17
31.96
17.22
31.17
27.55
82
2.62
EPSNT$
11.16
11.19
11.75
12.26
11.91
13.79
13.94
14.08
14.88
16.89
2.70
7.22%
4.02%
—
11.73
EPS growth%
4.46
7.38
9.37
11.77
10.33
7.71
10.43
11.38
13.81
14.41
20.52
11.38
10.38
92
5.56
Bookvalue per shNT$
7.35
8.53
8.99
10.39
11.35
12.70
13.58
13.42
15.79
17.79
2.85
9.40%
11.03%
—
3.81
FCF per shareNT$
3.23
3.39
3.72
3.74
3.63
3.81
4.13
4.17
4.85
5.55
9.51
8.85%
6.23%
—
5.14
Dividend per shNT$
11.34
10.35
10.93
12.24
13.32
12.03
12.63
13.76
13.59
14.64
2.82
1.91%
2.42%
—
26.86
Div yield (avg)%
27.34
29.88
32.71
31.24
29.24
28.84
27.67
30.17
30.14
31.99
5.77
30.14
30.01
13
22.05
Payout ratio%
6.39
9.35
10.64
9.51
8.75
8.12
9.39
7.14
4.36
3.58
4.53
7.14
8.44
74
161.7
Shares (diluted)M
155.1
163.2
151.7
154.3
140.5
132.6
131.8
143.3
136.4
147.9
165.9
1.03%
(0.56%)
82
6.55
Buyback yield%
12.79
10.54
8.86
11.09
10.56
10.39
10.84
12.52
12.46
11.52
3.88
11.52
10.96
95
0.412
D/E ratiox
0.692
0.683
0.719
0.770
0.792
0.695
0.657
0.620
0.589
0.623
1.430
0.623
0.688
46
0.268
Enterprise valueNT$B
2.670
2.627
3.133
3.705
4.477
4.620
5.379
6.026
6.215
6.849
2.692
8.87%
11.51%
72
1.053
LT debtNT$B
3.120
3.006
3.296
3.492
4.124
4.076
4.430
4.510
4.879
4.885
0.392
3.44%
4.39%
11
Cost of revenue
7.29%
1.02×
Operating expenses
6.71%
0.97×