1.554
RevenueNT$B
1.028
1.057
1.094
1.132
1.137
1.140
1.186
1.220
1.274
1.294
1.644
2.62%
2.79%
58
3.55
Revenue growth%
31.36
33.73
35.73
35.13
37.41
35.61
36.05
38.44
40.75
43.11
7.41
38.44
35.89
81
3.05
Gross margin%
13.81
13.92
11.29
10.95
9.40
12.40
12.49
13.23
13.56
15.88
28.09
13.23
12.86
60
5.03
Operating margin%
8.27
8.17
7.62
10.49
10.39
9.79
9.49
6.88
9.00
8.35
9.89
9.00
8.68
80
3.35
Net margin%
28.95
30.16
31.60
34.57
35.92
33.53
32.41
29.64
27.42
25.34
4.73
29.64
30.88
39
18.67
P/E ratio (avg)x
27.54
26.85
25.35
27.96
28.50
29.90
27.46
28.20
27.97
25.16
7.651
27.97
27.75
41
33.17
EV/EBITx
30.25
34.07
31.97
31.39
35.46
38.08
41.49
41.62
44.73
48.79
12.41
41.62
36.77
18
10.87
FCF yield (avg)%
12.43
12.10
14.01
15.21
13.63
12.22
12.22
11.86
14.04
14.26
12.45
12.22
13.03
35
13.23
FCF margin%
1.68
1.94
3.82
5.25
3.06
2.97
4.38
2.15
0.49
0.40
10.04
2.15
2.56
54
0.303
FCF / Net incomex
0.227
0.238
0.238
0.254
0.221
0.219
0.229
0.221
0.196
0.179
0.966
0.219
0.224
65
6.17
ROIC%
2.10
0.40
2.93
1.42
0.61
1.82
0.49
0.61
0.40
0.40
4.18
0.49
0.61
41
9.67
Return on equity%
17.56
15.18
15.77
16.28
18.13
20.71
20.17
22.87
23.80
24.15
11.36
22.87
19.15
70
7.69
Return on assets%
17.53
15.59
14.35
13.34
15.95
14.20
16.06
18.40
19.86
17.24
5.40
17.24
16.00
53
3.33
EPSNT$
4.89
5.27
6.27
6.74
6.80
6.73
7.87
8.06
8.09
9.53
3.58
7.00%
6.50%
—
15.77
EPS growth%
20.17
17.99
18.18
17.28
17.59
15.60
13.16
10.18
10.79
10.45
7.09
10.79
16.44
70
3.90
Bookvalue per shNT$
3.10
3.20
3.24
3.10
3.41
3.65
3.41
3.59
4.01
3.55
0.82
0.78%
0.10%
—
2.07
FCF per shareNT$
4.20
4.90
5.62
6.59
6.55
6.72
7.09
8.45
8.25
8.23
3.23
4.66%
8.27%
—
1.65
Dividend per shNT$
3.88
4.18
4.10
4.49
4.63
4.29
4.05
4.61
5.17
5.00
1.46
1.55%
3.90%
—
25.08
Div yield (avg)%
8.27
7.88
10.35
12.97
15.72
17.29
17.34
20.20
18.03
15.29
23.68
17.34
15.50
39
12.40
Payout ratio%
16.19
13.75
12.86
11.35
12.03
14.06
12.83
13.70
14.53
15.43
12.40
14.06
13.73
66
158.3
Shares (diluted)M
213.4
229.9
255.5
277.7
309.0
326.7
365.0
393.5
451.0
503.4
160.3
10.25%
9.80%
36
18.63
Buyback yield%
2.15
3.18
2.84
2.64
2.30
4.72
6.59
5.52
7.34
7.76
15.54
6.59
3.95
33
0.424
D/E ratiox
1.137
1.155
1.121
1.108
1.179
1.149
1.172
1.063
0.959
0.955
0.456
1.063
1.129
21
0.518
Enterprise valueNT$B
1.615
1.665
1.451
1.510
1.359
1.210
1.338
1.461
1.566
1.367
0.696
0.11%
(1.50%)
90
0.827
LT debtNT$B
0.210
0.233
0.267
0.315
0.343
0.341
0.387
0.405
0.447
0.446
1.078
5.34%
9.66%
51
Cost of revenue
2.50%
0.97×
Operating expenses
3.13%
1.03×
Goodwill & intangibles
17.31%