5.136
RevenueNT$B
2.806
3.069
3.310
3.589
3.825
4.134
4.556
4.894
5.318
5.794
5.565
8.66%
8.17%
45
10.72
Revenue growth%
20.55
22.73
20.93
23.40
25.54
25.14
25.23
25.91
26.64
25.95
4.71
25.91
25.18
94
2.40
Gross margin%
17.97
17.51
14.77
15.39
14.56
16.45
19.03
17.97
18.86
21.51
16.24
18.86
17.74
32
22.54
Operating margin%
0.40
0.40
1.88
0.57
1.53
2.45
5.07
4.97
4.11
3.83
17.42
4.11
2.16
58
25.12
Net margin%
30.77
30.21
28.76
28.62
31.55
28.94
29.87
27.54
24.86
27.00
18.14
27.54
28.85
70
33.85
P/E ratio (avg)x
13.89
13.67
13.77
14.30
13.81
14.72
14.44
14.10
13.03
14.21
34.59
14.21
14.00
12
17.58
EV/EBITx
13.22
14.75
16.19
14.57
14.58
13.66
14.04
14.52
15.38
15.96
18.08
14.52
14.57
90
19.60
FCF yield (avg)%
12.86
10.78
8.41
10.53
11.53
8.62
9.96
9.18
6.90
6.58
17.00
8.62
9.57
25
2.13
FCF margin%
28.25
30.16
32.63
35.30
37.12
35.36
36.48
34.25
33.14
30.58
24.77
34.25
33.69
41
1.199
FCF / Net incomex
2.254
2.207
2.391
2.401
2.768
2.904
2.746
2.618
2.465
2.799
1.007
2.746
2.542
49
3.42
ROIC%
23.75
26.43
24.49
26.54
28.23
28.37
25.66
25.95
25.05
24.37
21.51
25.66
25.80
17
9.93
Return on equity%
32.87
32.89
32.20
33.76
32.30
32.30
35.19
35.44
36.99
34.87
8.64
35.19
33.32
9
3.42
Return on assets%
18.93
20.92
20.24
18.72
17.48
20.37
22.79
23.27
22.08
24.63
24.98
22.79
20.64
57
1.66
EPSNT$
2.38
2.12
2.08
1.98
1.96
1.71
1.87
1.96
2.02
1.85
1.79
(1.16%)
(2.36%)
—
27.35
EPS growth%
20.59
19.54
17.03
19.11
18.56
20.21
20.56
20.16
22.04
24.09
10.45
20.56
20.18
94
3.61
Bookvalue per shNT$
2.61
2.63
2.59
2.53
2.22
2.45
2.61
2.78
2.57
2.86
3.82
5.15%
1.61%
—
1.27
FCF per shareNT$
3.14
3.19
3.19
3.08
2.80
3.05
3.21
3.07
3.12
3.43
2.27
4.11%
0.65%
—
1.86
Dividend per shNT$
3.31
3.88
3.99
3.83
4.04
3.94
4.08
4.24
4.83
5.20
2.90
5.17%
6.16%
—
3.60
Div yield (avg)%
15.42
14.47
13.12
14.90
17.39
19.71
19.44
20.99
23.90
20.93
13.01
20.93
18.41
8
28.95
Payout ratio%
20.55
17.74
17.76
18.62
18.87
20.84
21.88
24.61
23.76
21.92
27.40
21.92
20.70
76
1.205
Shares (diluted)B
1.505
1.722
1.875
2.164
2.433
2.736
2.933
3.425
3.626
4.138
1.169
11.21%
10.03%
49
23.77
Buyback yield%
27.22
24.25
22.95
25.63
25.70
26.04
26.83
26.34
25.76
25.30
21.34
26.04
25.73
51
0.728
D/E ratiox
1.114
1.202
1.334
1.286
1.386
1.601
1.787
1.855
2.186
2.126
1.508
1.855
1.493
52
5.335
Enterprise valueNT$B
9.362
9.680
10.92
11.22
10.97
11.30
11.75
10.98
11.13
12.65
6.748
2.89%
3.37%
27
7.721
LT debtNT$B
8.020
7.869
8.327
8.186
8.089
8.005
7.901
8.342
8.717
9.066
3.338
2.31%
1.28%
89
Cost of revenue
8.49%
1.03×
Operating expenses
7.49%
0.94×
Goodwill & intangibles
18.08%