0.840
RevenueNT$B
1.795
1.878
1.894
1.956
1.987
2.023
2.141
2.163
2.250
2.375
0.898
3.63%
3.26%
20
17.27
Revenue growth%
5.27
4.65
6.44
8.67
8.57
6.04
4.12
4.78
5.86
4.48
7.54
4.78
5.56
18
17.56
Gross margin%
16.25
17.33
16.28
17.44
19.59
19.42
17.98
15.54
18.35
18.93
21.55
18.35
17.71
39
3.42
Operating margin%
2.67
4.78
4.30
6.57
8.72
7.86
6.57
8.82
8.30
11.22
21.96
8.30
7.21
89
17.04
Net margin%
15.96
18.69
16.67
19.38
18.35
20.08
22.26
20.97
20.59
23.34
3.08
20.97
19.73
90
30.24
P/E ratio (avg)x
15.39
15.23
15.28
14.81
15.27
16.10
17.17
18.40
19.18
17.37
10.81
17.37
15.75
89
36.60
EV/EBITx
19.29
19.39
18.97
20.76
20.31
22.41
22.49
26.31
25.36
25.32
7.218
25.32
21.59
79
8.18
FCF yield (avg)%
32.70
34.80
32.66
35.17
32.37
33.29
34.84
35.44
36.35
39.05
6.49
35.44
34.82
32
20.73
FCF margin%
1.49
4.43
2.35
2.90
3.05
2.83
4.05
3.62
6.25
3.73
16.27
3.73
3.34
59
0.138
FCF / Net incomex
2.034
2.331
2.697
2.589
2.966
2.790
2.652
2.454
2.366
2.595
0.963
2.595
2.592
30
10.13
ROIC%
11.62
10.84
11.95
9.94
9.98
7.05
9.80
10.25
7.33
5.01
21.60
7.33
9.96
93
10.02
Return on equity%
19.86
18.62
20.14
20.95
19.55
22.03
21.44
20.53
22.71
24.73
26.01
22.03
20.74
38
13.62
Return on assets%
25.93
27.95
26.39
27.51
30.20
29.17
31.57
30.16
30.99
33.91
23.04
30.99
29.66
30
1.91
EPSNT$
4.41
4.00
3.58
3.32
3.07
3.17
3.32
3.57
3.47
3.51
1.96
2.74%
(2.16%)
—
11.45
EPS growth%
10.14
12.10
12.92
13.55
12.25
12.69
13.75
15.50
14.00
12.26
11.45
13.75
12.81
83
2.33
Bookvalue per shNT$
5.20
5.43
6.16
6.02
6.53
7.32
7.95
8.75
9.65
11.37
5.90
11.72%
7.80%
—
1.27
FCF per shareNT$
3.18
3.25
3.39
3.51
3.97
4.38
4.78
5.24
5.85
6.46
3.76
10.23%
8.73%
—
5.73
Dividend per shNT$
3.42
3.64
4.29
4.48
5.07
5.80
6.07
5.92
7.06
8.13
2.99
9.91%
10.23%
—
15.81
Div yield (avg)%
21.60
23.28
25.09
22.53
19.83
19.04
18.09
19.52
20.54
22.26
25.55
19.52
21.07
52
17.86
Payout ratio%
18.61
15.72
17.55
17.44
17.27
18.68
21.42
18.59
18.23
17.16
10.78
18.59
17.89
94
191.1
Shares (diluted)M
170.2
186.4
205.0
197.1
202.1
193.0
213.5
225.5
216.0
230.7
197.5
2.68%
3.55%
32
15.13
Buyback yield%
23.12
23.02
21.63
21.37
21.45
20.05
19.38
16.53
18.04
20.98
20.65
19.38
21.18
25
0.814
D/E ratiox
1.175
1.232
1.081
1.057
1.007
1.041
0.983
0.903
0.828
0.904
0.147
0.904
1.024
14
1,707
Enterprise valueNT$M
135.8
144.8
155.6
171.3
157.6
154.4
146.0
160.0
181.7
176.6
816.7
2.31%
1.76%
66
0.630
LT debtNT$B
0.255
0.235
0.240
0.219
0.204
0.185
0.197
0.178
0.173
0.154
1.919
(5.52%)
(6.17%)
23
Cost of revenue
3.26%
1.00×
Operating expenses
3.41%
1.01×