1.006
RevenueNT$B
4.056
4.116
4.150
4.208
4.307
4.382
4.382
4.466
4.597
4.567
1.072
1.18%
1.24%
89
7.12
Revenue growth%
23.33
26.00
26.51
28.70
27.69
26.56
29.13
30.51
32.90
34.39
6.44
30.51
28.19
45
21.39
Gross margin%
27.82
28.92
31.48
33.28
31.13
29.67
31.99
34.09
36.06
38.37
2.94
34.09
31.74
48
28.85
Operating margin%
19.36
16.54
17.55
16.67
17.77
15.04
14.93
16.50
14.35
16.70
18.86
15.04
16.61
18
19.28
Net margin%
11.02
10.84
12.71
11.44
10.99
11.49
10.01
10.36
12.73
10.68
2.37
10.68
11.00
76
35.60
P/E ratio (avg)x
29.91
31.04
31.00
33.30
38.37
39.43
38.92
40.04
39.14
46.23
34.16
39.43
38.65
45
7.946
EV/EBITx
42.16
40.98
45.05
49.60
57.73
59.63
61.55
63.43
75.30
91.17
26.87
63.43
58.68
37
9.23
FCF yield (avg)%
26.21
28.29
29.71
28.85
28.75
27.22
29.35
28.67
25.95
25.71
19.53
27.22
28.48
52
9.31
FCF margin%
10.65
12.83
11.12
13.39
11.92
9.27
11.69
9.30
10.44
11.85
16.79
10.44
11.40
65
0.738
FCF / Net incomex
1.482
1.750
1.870
2.007
2.127
2.301
2.396
2.454
2.875
3.118
0.885
2.454
2.214
50
22.39
ROIC%
29.35
31.35
31.33
33.51
32.78
34.52
32.30
32.24
32.97
30.20
9.16
32.30
32.27
28
25.23
Return on equity%
25.74
26.93
29.47
27.95
25.66
27.73
30.72
27.78
30.45
27.47
27.96
27.78
27.76
85
24.38
Return on assets%
13.62
15.87
17.98
16.29
19.27
21.81
21.00
23.37
23.85
21.17
19.74
21.81
20.14
68
11.02
EPSNT$
18.34
17.99
18.53
19.13
18.44
20.35
21.46
21.73
21.35
20.92
12.29
2.55%
1.87%
—
28.98
EPS growth%
23.59
21.04
21.98
21.35
19.18
19.05
17.72
17.38
19.95
17.40
7.31
17.72
19.56
81
25.46
Bookvalue per shNT$
20.46
23.26
24.49
26.87
28.61
33.44
31.86
33.85
36.43
35.58
5.84
4.46%
5.64%
—
6.07
FCF per shareNT$
15.34
15.28
15.85
14.86
13.07
13.30
13.85
14.09
14.87
14.00
24.04
1.39%
(0.71%)
—
9.54
Dividend per shNT$
5.91
5.47
5.75
6.01
5.28
5.14
4.81
4.23
3.64
3.60
19.98
(7.38%)
(5.01%)
—
20.17
Div yield (avg)%
21.35
21.02
22.64
23.59
24.26
26.35
24.57
24.28
26.04
24.50
7.37
24.57
24.27
33
28.17
Payout ratio%
23.38
22.12
24.69
24.60
23.87
26.65
27.07
24.08
21.29
22.86
29.20
24.08
23.98
6
106.7
Shares (diluted)M
109.8
117.5
103.6
109.5
97.78
96.06
91.69
86.27
83.28
84.87
103.4
(2.79%)
(3.53%)
89
22.55
Buyback yield%
34.73
37.56
38.13
37.60
35.23
33.28
35.27
33.54
32.32
31.42
23.05
33.28
34.98
21
0.195
D/E ratiox
1.461
1.551
1.732
1.874
1.866
1.670
1.540
1.547
1.618
1.444
0.612
1.547
1.585
78
2.096
Enterprise valueNT$B
0.325
0.311
0.330
0.370
0.380
0.397
0.395
0.409
0.420
0.478
2.642
4.71%
4.91%
73
3.183
LT debtNT$B
4.762
5.704
5.633
5.547
5.701
6.512
7.230
7.751
7.619
8.138
1.705
7.38%
6.60%
16
Cost of revenue
1.24%
1.00×
Operating expenses
1.57%
1.03×
Goodwill & intangibles
18.04%