1.149
RevenueNT$B
0.875
0.936
1.019
1.089
1.201
1.335
1.448
1.597
1.706
1.827
1.283
8.75%
8.39%
88
18.72
Revenue growth%
14.41
11.62
13.01
12.95
14.42
17.29
19.47
21.91
20.94
18.69
21.42
19.47
15.85
12
18.62
Gross margin%
6.29
9.08
8.40
6.67
8.91
11.85
13.47
12.64
12.57
14.00
9.92
12.64
10.46
75
28.46
Operating margin%
15.99
16.50
15.45
18.29
16.62
17.36
16.49
15.83
13.13
14.42
12.58
15.83
16.24
44
16.37
Net margin%
12.30
13.75
16.33
17.62
18.04
20.76
23.34
22.41
19.64
19.16
17.82
20.76
18.60
5
17.98
P/E ratio (avg)x
35.84
34.38
35.00
36.78
37.83
36.61
33.26
33.47
35.86
35.63
18.61
35.63
35.74
5
21.96
EV/EBITx
11.47
12.51
12.79
14.05
14.71
16.42
17.95
18.09
20.74
20.37
21.24
18.09
15.57
9
29.96
FCF yield (avg)%
34.53
32.89
35.52
34.56
36.47
37.92
40.82
42.19
40.65
41.13
14.52
40.82
37.19
48
7.93
FCF margin%
20.77
19.76
19.05
16.06
14.07
12.75
13.12
15.19
16.55
18.16
5.73
15.19
16.31
6
1.386
FCF / Net incomex
1.166
1.161
1.174
1.246
1.357
1.480
1.542
1.392
1.297
1.318
1.156
1.392
1.308
74
30.00
ROIC%
20.52
23.16
25.72
24.65
26.86
27.34
27.78
27.67
28.73
29.72
22.19
27.78
27.10
7
22.00
Return on equity%
20.53
21.05
19.60
18.15
18.17
17.85
17.19
17.56
15.25
14.40
16.85
17.19
18.00
85
3.78
Return on assets%
11.61
11.06
8.65
6.37
5.93
8.22
10.30
11.17
12.97
12.45
11.80
11.17
10.68
86
2.87
EPSNT$
6.36
6.78
7.16
7.35
7.26
7.00
6.83
6.40
7.16
6.72
3.02
(1.53%)
1.37%
—
21.53
EPS growth%
23.35
20.64
18.58
16.49
17.16
19.30
18.23
15.37
16.47
15.72
16.15
16.47
17.70
86
3.01
Bookvalue per shNT$
6.57
6.59
6.48
6.58
6.57
7.14
7.06
7.48
8.99
8.84
1.99
6.13%
4.95%
—
1.72
FCF per shareNT$
3.77
4.04
4.29
5.18
5.16
5.96
6.88
7.00
7.35
7.70
2.59
8.35%
7.36%
—
2.10
Dividend per shNT$
2.85
2.93
2.97
3.00
3.24
3.53
3.20
3.36
3.49
3.53
1.83
1.74%
1.82%
—
12.28
Div yield (avg)%
23.19
21.32
20.13
18.73
20.06
17.10
19.32
21.93
24.17
22.30
18.59
21.93
20.73
77
7.56
Payout ratio%
15.29
15.12
14.65
14.98
13.74
15.06
16.54
17.63
17.72
15.21
2.62
16.54
15.17
14
298.2
Shares (diluted)M
316.4
347.1
345.8
341.8
309.9
306.6
277.2
256.8
279.0
306.1
298.0
(0.24%)
0.01%
70
6.77
Buyback yield%
2.98
5.12
4.07
4.82
6.78
5.99
2.99
2.63
0.64
1.26
13.84
2.63
3.53
13
0.841
D/E ratiox
1.456
1.434
1.529
1.371
1.327
1.271
1.238
1.139
1.066
1.130
0.323
1.139
1.299
42
0.879
Enterprise valueNT$B
1.011
0.963
0.851
0.913
0.805
0.784
0.683
0.709
0.746
0.741
1.498
(1.63%)
(4.17%)
77
1.501
LT debtNT$B
0.675
0.681
0.705
0.752
0.857
0.956
0.969
1.062
1.238
1.229
1.044
7.46%
7.71%
30
Cost of revenue
8.39%
1.00×
Operating expenses
7.83%
0.95×
Goodwill & intangibles
20.68%