4.107
RevenueNT$B
1.874
1.963
2.041
2.208
2.351
2.518
2.669
2.887
3.026
3.273
4.434
6.84%
6.37%
86
15.06
Revenue growth%
25.47
22.69
25.68
27.48
29.27
27.83
25.03
24.27
24.35
24.56
12.68
24.56
25.25
6
25.02
Gross margin%
16.34
14.01
16.17
15.20
12.80
15.75
18.14
18.82
18.99
17.01
21.19
18.14
16.25
63
21.32
Operating margin%
3.38
5.44
4.51
4.94
6.71
7.47
7.33
5.03
4.85
6.95
10.34
6.95
5.23
6
3.34
Net margin%
20.45
23.24
21.14
19.12
21.24
20.67
23.25
21.43
19.14
16.28
10.63
20.67
20.90
19
31.67
P/E ratio (avg)x
29.90
29.80
26.03
25.23
21.79
23.38
20.53
21.23
18.59
19.68
26.40
20.53
22.59
63
10.72
EV/EBITx
17.24
20.07
19.78
22.17
22.44
21.95
21.79
21.71
25.88
27.96
10.60
21.95
21.87
36
25.32
FCF yield (avg)%
9.63
7.69
8.25
6.33
7.24
5.09
3.33
3.00
4.37
2.05
4.26
3.33
5.71
12
7.74
FCF margin%
25.19
22.50
22.66
22.69
21.86
20.17
19.78
18.90
15.99
18.66
18.63
18.90
21.02
19
0.581
FCF / Net incomex
0.917
1.042
0.996
1.105
1.186
1.132
1.295
1.466
1.455
1.553
1.273
1.455
1.159
10
14.80
ROIC%
9.22
8.41
6.46
4.97
2.99
0.48
0.40
0.40
0.40
1.81
29.46
0.40
2.40
54
17.60
Return on equity%
26.88
24.50
24.66
24.78
26.59
28.18
27.53
25.09
28.06
26.51
12.11
27.53
26.55
37
28.58
Return on assets%
3.74
4.29
4.79
5.36
2.99
5.84
7.90
7.20
7.43
10.39
19.68
7.43
5.60
47
8.59
EPSNT$
20.36
18.98
19.16
19.91
18.29
16.50
15.29
14.98
15.32
13.63
9.38
(5.71%)
(5.15%)
—
5.19
EPS growth%
17.43
20.00
21.33
21.53
23.91
22.86
23.98
24.15
22.94
25.42
21.03
23.98
22.90
16
13.26
Bookvalue per shNT$
14.24
13.90
15.04
15.39
14.35
14.23
12.91
12.90
12.46
11.09
15.72
(5.02%)
(2.43%)
—
9.35
FCF per shareNT$
13.30
12.85
12.26
13.26
14.24
13.73
15.91
17.18
18.75
19.46
13.11
6.43%
3.78%
—
12.41
Dividend per shNT$
24.46
26.58
29.27
34.76
39.77
45.65
43.87
50.19
53.89
58.53
20.62
8.04%
9.82%
—
20.03
Div yield (avg)%
13.86
14.69
15.85
16.61
13.79
15.60
15.02
12.20
12.60
12.82
4.30
12.82
14.27
21
20.72
Payout ratio%
4.83
5.01
4.05
5.90
3.20
3.90
2.25
0.96
3.91
1.73
15.22
2.25
3.91
32
194.4
Shares (diluted)M
222.9
202.2
198.9
224.8
229.8
245.0
244.0
260.7
258.7
258.2
193.1
2.36%
1.70%
33
4.03
Buyback yield%
24.27
23.55
24.67
23.39
24.52
24.75
23.38
25.00
22.23
23.36
21.34
23.38
23.91
41
1.640
D/E ratiox
1.095
1.014
1.080
1.044
1.073
0.965
0.903
0.859
0.912
0.936
1.618
0.912
0.989
87
4.115
Enterprise valueNT$B
4.570
4.512
5.270
5.900
6.649
7.557
8.546
8.867
9.448
9.812
1.669
8.09%
8.23%
63
1.926
LT debtNT$B
1.276
1.191
1.144
1.078
1.130
1.050
1.115
1.271
1.183
1.346
3.760
3.57%
0.62%
28
Cost of revenue
6.38%
1.00×
Operating expenses
5.97%
0.96×
Goodwill & intangibles
15.40%