0.933
RevenueNT$B
2.034
2.107
2.281
2.368
2.466
2.586
2.719
2.901
3.140
3.391
1.013
6.58%
5.74%
63
12.24
Revenue growth%
28.79
30.49
29.11
29.69
28.43
29.24
27.46
29.93
32.82
33.08
20.65
29.93
29.47
68
27.72
Gross margin%
28.16
25.63
24.59
25.76
24.03
21.93
24.01
25.07
26.95
29.28
26.16
25.07
25.35
65
26.20
Operating margin%
23.75
23.86
23.63
22.78
25.00
23.74
21.72
19.72
17.17
17.40
8.80
19.72
23.20
56
17.88
Net margin%
18.53
19.24
18.11
20.86
19.67
20.40
22.49
23.76
23.95
21.00
13.57
22.49
20.63
67
31.63
P/E ratio (avg)x
21.32
22.90
24.49
28.32
32.98
33.58
33.44
32.63
37.47
38.03
14.49
33.58
32.80
77
21.89
EV/EBITx
44.04
40.32
44.23
45.93
51.82
53.51
52.02
58.74
54.32
51.74
32.83
53.51
51.78
37
29.92
FCF yield (avg)%
12.14
12.56
11.82
11.75
11.50
13.46
12.00
10.56
11.51
9.23
26.27
11.51
11.79
19
4.71
FCF margin%
13.35
12.14
9.33
8.86
7.73
5.91
6.34
7.63
7.79
7.05
6.57
7.05
7.76
33
1.538
FCF / Net incomex
0.796
0.764
0.851
0.871
0.895
0.893
0.837
0.783
0.859
0.916
0.482
0.859
0.855
23
16.58
ROIC%
13.20
15.50
14.69
12.61
10.11
8.08
7.24
8.96
10.28
8.34
25.12
8.34
10.19
38
20.56
Return on equity%
11.61
10.74
8.36
7.50
6.94
9.75
7.94
8.23
5.68
7.54
29.68
7.94
8.08
6
22.20
Return on assets%
11.43
9.00
8.31
6.44
8.85
11.57
9.96
12.30
14.33
16.26
14.71
12.30
10.70
94
6.72
EPSNT$
3.01
3.05
2.59
2.53
2.18
2.26
1.96
2.10
2.13
1.81
7.18
(3.64%)
(4.64%)
—
14.52
EPS growth%
17.77
19.07
19.98
17.82
17.86
20.57
19.18
17.21
20.20
17.97
2.66
19.18
18.52
11
7.47
Bookvalue per shNT$
3.50
3.44
3.78
3.73
3.70
3.78
4.33
4.83
4.93
5.12
8.03
6.69%
4.38%
—
1.64
FCF per shareNT$
3.73
3.37
3.73
3.36
3.64
3.53
3.28
2.99
3.32
3.70
6.02
0.33%
(0.77%)
—
7.41
Dividend per shNT$
5.77
6.61
6.75
6.74
6.30
6.37
6.20
6.01
6.03
6.64
4.75
1.06%
1.42%
—
11.71
Div yield (avg)%
15.94
15.26
16.52
14.66
12.55
14.72
14.98
17.39
15.48
17.99
12.95
15.48
15.37
76
17.04
Payout ratio%
11.79
12.85
13.40
16.33
13.94
12.84
14.80
17.09
15.94
17.98
3.12
15.94
14.37
37
148.8
Shares (diluted)M
122.4
112.3
124.5
115.0
122.4
129.0
138.4
151.0
135.0
123.6
157.1
0.19%
(0.21%)
12
7.69
Buyback yield%
2.80
0.40
1.47
0.40
3.09
4.05
3.83
5.94
5.17
7.40
4.60
5.17
3.46
82
1.685
D/E ratiox
0.153
0.144
0.141
0.158
0.163
0.160
0.154
0.148
0.164
0.188
0.804
0.160
0.156
46
312.4
Enterprise valueNT$M
826.8
840.0
826.4
807.9
727.3
683.1
687.5
691.3
715.4
653.3
183.3
(2.13%)
(3.27%)
67
0.485
LT debtNT$B
0.590
0.577
0.568
0.532
0.572
0.570
0.610
0.540
0.539
0.600
1.786
0.98%
(0.47%)
45
Cost of revenue
5.72%
1.00×
Operating expenses
5.49%
0.98×