5.226
RevenueNT$B
4.866
5.190
5.363
5.477
5.774
6.020
6.408
6.847
7.178
7.340
5.356
4.92%
4.65%
41
21.85
Revenue growth%
3.83
5.24
8.20
9.86
8.18
11.16
9.29
10.44
12.34
13.82
9.92
11.16
9.58
26
14.47
Gross margin%
8.92
6.95
7.10
6.70
5.93
5.73
8.46
9.13
9.37
11.21
15.17
9.13
7.78
33
26.18
Operating margin%
10.88
10.66
9.17
6.98
5.63
5.82
3.59
1.99
0.40
1.14
5.35
1.99
5.72
74
14.91
Net margin%
16.75
19.44
18.48
15.73
16.71
17.33
18.05
15.76
17.99
19.47
12.96
17.99
17.66
60
19.65
P/E ratio (avg)x
29.15
29.52
29.53
28.22
28.86
30.45
30.80
31.28
35.12
32.79
27.66
31.28
29.99
81
24.47
EV/EBITx
29.05
32.11
34.43
36.82
43.18
46.48
51.50
53.47
56.02
53.58
14.68
53.47
44.83
85
12.91
FCF yield (avg)%
13.69
13.22
14.70
16.68
14.69
13.97
11.12
11.01
9.44
10.09
29.50
11.01
13.46
56
2.89
FCF margin%
36.03
36.76
39.01
37.41
34.87
31.90
31.00
30.08
27.16
29.68
10.72
30.08
33.38
12
1.528
FCF / Net incomex
0.170
0.171
0.158
0.148
0.155
0.158
0.161
0.164
0.181
0.186
0.155
0.164
0.163
48
29.63
ROIC%
26.06
23.57
25.19
26.37
27.72
27.03
28.58
27.81
30.31
30.07
6.30
28.58
27.38
66
8.10
Return on equity%
17.02
15.12
17.54
14.75
12.68
15.56
17.87
18.74
19.16
21.54
26.64
18.74
17.28
13
17.66
Return on assets%
8.99
11.78
12.40
14.31
17.18
14.97
15.62
14.78
13.01
13.20
6.87
14.78
13.75
79
10.11
EPSNT$
3.14
2.96
3.12
2.77
2.69
2.99
2.73
2.84
2.54
2.53
10.85
(1.22%)
(1.51%)
—
13.96
EPS growth%
20.53
20.16
20.21
19.30
21.83
20.99
23.00
22.81
23.95
22.73
2.68
22.81
21.41
49
4.12
Bookvalue per shNT$
14.73
14.96
14.03
13.57
14.14
13.37
12.94
12.11
12.67
12.64
13.38
(2.22%)
(1.81%)
—
14.02
FCF per shareNT$
19.00
20.77
21.95
23.71
23.33
22.96
22.16
25.98
27.98
27.80
2.64
3.57%
4.93%
—
2.67
Dividend per shNT$
5.96
6.05
5.65
5.61
5.64
5.23
4.66
4.40
3.97
3.70
12.99
(8.10%)
(4.23%)
—
21.92
Div yield (avg)%
36.89
36.84
35.95
37.17
37.09
37.68
38.49
35.82
34.60
33.07
11.61
35.82
36.87
22
19.35
Payout ratio%
4.21
2.29
1.44
3.36
4.73
7.70
7.61
6.56
8.48
11.31
9.82
7.70
5.64
74
286.1
Shares (diluted)M
363.2
379.6
410.9
416.0
418.3
460.4
524.6
598.3
577.2
657.5
291.0
9.47%
7.41%
25
20.16
Buyback yield%
10.89
13.42
11.05
9.90
11.06
13.30
15.44
17.11
18.64
20.53
28.81
17.11
13.36
83
1.307
D/E ratiox
1.179
1.101
1.138
1.166
1.183
1.174
1.170
1.310
1.371
1.297
1.577
1.297
1.177
88
5.754
Enterprise valueNT$B
2.434
2.381
2.055
2.249
2.374
2.418
2.524
2.646
2.390
2.387
2.531
0.11%
(1.33%)
67
2.905
LT debtNT$B
0.988
1.024
1.032
1.033
0.969
0.977
0.855
0.902
0.781
0.795
1.835
(3.89%)
(2.53%)
91
Cost of revenue
4.43%
0.98×
Operating expenses
4.97%
1.03×
Goodwill & intangibles
17.37%
Cash and investments
14.86%
Spread over hurdle
(2.75%)