3.558
RevenueNT$B
10.53
11.53
12.53
13.69
14.48
15.83
16.90
18.22
20.04
21.71
3.684
8.44%
8.15%
38
16.90
Revenue growth%
31.79
34.52
34.25
35.72
34.06
33.33
36.27
37.78
35.92
35.99
3.50
35.99
35.12
60
22.70
Gross margin%
32.56
31.50
33.94
33.01
30.38
32.19
32.44
33.52
34.40
36.68
11.54
33.52
32.78
53
29.84
Operating margin%
39.09
39.87
37.53
36.92
35.03
36.52
34.69
36.22
35.56
34.41
4.62
35.56
36.37
78
29.54
Net margin%
22.78
23.51
24.43
23.76
22.89
21.27
23.23
22.77
21.41
20.23
27.98
21.41
22.84
26
36.72
P/E ratio (avg)x
36.45
42.71
49.75
55.61
65.44
78.93
88.46
97.46
112.9
112.2
30.61
97.46
72.18
61
26.82
EV/EBITx
22.39
19.94
20.72
20.23
20.32
19.48
17.84
17.41
18.71
19.11
32.70
18.71
19.71
71
5.33
FCF yield (avg)%
16.35
15.81
18.76
16.42
18.01
16.66
16.32
17.88
19.09
21.59
10.77
17.88
17.27
88
25.17
FCF margin%
10.03
7.45
7.48
8.67
6.52
9.12
7.72
5.22
7.24
6.31
15.86
7.24
7.46
42
0.515
FCF / Net incomex
2.498
2.936
3.298
3.560
3.713
3.953
4.538
5.332
5.784
6.365
1.544
5.332
3.833
36
16.14
ROIC%
0.40
2.48
0.76
0.40
2.94
2.91
1.11
0.58
0.40
2.22
16.96
1.11
0.93
29
26.37
Return on equity%
28.99
27.90
25.11
23.96
25.93
24.01
21.08
23.72
25.92
27.53
25.21
24.01
25.52
17
18.27
Return on assets%
7.17
6.61
6.68
8.88
7.96
7.48
5.75
8.48
5.52
7.58
9.88
7.48
7.33
59
4.84
EPSNT$
5.35
5.13
6.03
6.57
6.57
7.29
7.93
9.10
10.59
11.72
5.42
12.29%
7.61%
—
27.34
EPS growth%
28.32
28.17
30.13
31.32
33.64
32.63
29.72
28.39
28.84
29.54
12.20
29.54
29.63
87
13.93
Bookvalue per shNT$
10.33
10.17
10.61
10.59
10.32
11.76
12.85
14.69
16.84
17.63
4.05
11.30%
5.38%
—
6.79
FCF per shareNT$
20.87
19.99
19.40
21.29
23.35
24.58
27.16
31.94
36.78
35.80
16.13
8.93%
5.38%
—
14.30
Dividend per shNT$
18.25
17.38
18.56
20.17
22.42
25.62
25.51
25.37
26.88
28.53
8.43
4.93%
5.95%
—
10.62
Div yield (avg)%
10.96
13.43
12.24
11.79
10.01
11.69
13.90
14.52
13.60
12.43
5.71
13.60
12.33
41
6.60
Payout ratio%
14.22
12.15
14.48
12.22
10.40
9.20
9.78
7.34
9.58
9.07
19.53
9.20
10.09
27
0.392
Shares (diluted)B
0.568
0.646
0.627
0.693
0.714
0.809
0.959
1.025
1.083
1.062
0.382
8.26%
7.50%
78
10.47
Buyback yield%
9.40
11.25
13.50
12.75
12.09
12.19
14.40
14.19
14.03
12.18
17.03
14.03
12.47
75
0.275
D/E ratiox
1.785
1.941
1.911
1.888
2.217
2.456
2.906
3.304
3.892
4.018
0.390
3.304
2.337
38
9.351
Enterprise valueNT$B
1.917
1.706
1.491
1.497
1.321
1.308
1.153
1.204
1.204
1.139
9.696
(2.91%)
(4.65%)
83
17.61
LT debtNT$B
2.524
2.668
2.614
2.552
2.523
2.611
2.326
2.229
2.019
2.041
10.50
(4.15%)
(2.70%)
16
Cost of revenue
8.05%
0.99×
Operating expenses
8.62%
1.04×