1.727
RevenueNT$B
2.153
2.269
2.392
2.559
2.671
2.762
2.908
3.123
3.210
3.384
1.921
4.85%
4.91%
34
12.46
Revenue growth%
5.70
6.43
7.97
10.60
9.45
7.94
9.30
11.44
10.80
12.75
14.57
10.80
9.37
52
15.44
Gross margin%
17.96
17.45
20.25
21.53
22.04
20.50
17.59
19.99
20.75
19.40
11.26
19.99
20.12
13
23.53
Operating margin%
17.78
17.63
17.53
19.22
17.45
20.25
17.97
20.88
22.66
24.08
18.91
20.88
18.60
91
28.76
Net margin%
18.41
20.87
19.57
18.25
16.46
14.72
15.07
14.83
13.33
12.10
10.13
14.72
15.77
55
12.15
P/E ratio (avg)x
43.39
42.13
45.91
47.49
46.81
47.88
50.03
56.05
61.96
67.27
24.77
56.05
47.69
42
15.35
EV/EBITx
23.48
25.40
27.01
24.13
23.29
22.40
22.09
23.18
24.87
23.06
8.025
23.06
23.38
59
9.85
FCF yield (avg)%
22.49
24.90
23.16
25.55
24.52
24.88
25.00
23.62
23.15
21.77
21.81
23.62
24.07
13
10.03
FCF margin%
15.95
18.21
20.50
18.83
18.94
17.56
14.81
14.34
12.04
9.23
8.91
14.34
16.75
14
0.493
FCF / Net incomex
0.325
0.367
0.379
0.414
0.461
0.443
0.458
0.518
0.543
0.564
0.715
0.518
0.451
8
20.66
ROIC%
16.84
18.21
18.82
18.57
18.15
19.06
21.02
21.41
20.51
21.94
28.23
21.02
18.94
67
28.12
Return on equity%
11.16
9.24
9.43
12.17
15.00
14.36
11.88
9.47
11.37
9.82
16.16
11.37
11.27
57
11.32
Return on assets%
26.58
26.51
24.41
26.78
25.46
23.79
25.44
26.56
24.61
24.89
7.89
24.89
25.45
17
1.56
EPSNT$
3.68
4.22
4.60
5.03
5.20
4.97
5.52
5.62
5.90
5.70
1.64
1.84%
5.29%
—
3.98
EPS growth%
27.85
26.42
28.00
29.23
27.82
26.41
27.31
27.76
25.45
25.94
5.85
26.41
27.53
23
2.16
Bookvalue per shNT$
2.42
2.76
3.10
3.08
3.11
3.66
3.63
4.23
4.82
4.68
0.58
8.53%
7.00%
—
3.71
FCF per shareNT$
4.84
5.44
5.78
6.58
7.18
7.30
8.05
7.89
7.19
7.03
0.58
(0.44%)
4.57%
—
3.96
Dividend per shNT$
1.50
1.49
1.49
1.70
1.60
1.59
1.61
1.57
1.45
1.46
3.88
(1.88%)
(0.86%)
—
10.97
Div yield (avg)%
2.53
1.77
0.40
2.01
4.44
3.29
5.60
6.87
8.66
11.63
20.25
6.87
3.87
11
9.23
Payout ratio%
15.02
12.15
10.40
11.50
13.51
15.42
13.43
14.25
16.17
13.56
27.57
14.25
13.53
27
0.850
Shares (diluted)B
1.294
1.373
1.478
1.392
1.404
1.531
1.750
1.753
1.855
1.960
0.829
6.90%
4.10%
46
6.87
Buyback yield%
20.54
18.23
17.97
15.19
18.13
20.95
19.93
22.66
23.46
23.50
20.20
22.66
20.23
28
1.140
D/E ratiox
2.179
2.448
2.367
2.250
2.578
2.717
2.585
2.594
2.685
2.902
1.131
2.685
2.581
53
1.842
Enterprise valueNT$B
3.622
3.750
3.732
3.576
3.836
4.141
4.145
4.615
4.953
5.681
3.033
8.17%
5.80%
35
3.556
LT debtNT$B
1.166
1.242
1.342
1.564
1.641
1.879
1.983
2.236
2.345
2.655
1.617
10.10%
8.03%
52
Cost of revenue
5.19%
1.03×
Operating expenses
4.21%
0.94×