1.051
RevenueNT$B
0.975
1.043
1.099
1.147
1.188
1.233
1.273
1.349
1.432
1.513
1.097
4.96%
5.16%
30
3.35
Revenue growth%
27.47
24.85
27.36
26.99
25.69
26.09
25.33
22.86
24.40
23.88
19.30
24.40
25.51
9
18.91
Gross margin%
36.59
37.92
35.30
33.87
31.31
34.19
32.58
31.29
31.01
32.09
29.80
32.09
33.23
53
27.71
Operating margin%
33.53
32.53
33.15
30.93
33.87
34.84
36.71
37.45
37.99
36.94
8.79
36.94
34.35
66
11.59
Net margin%
15.80
15.69
15.72
13.72
12.38
12.86
15.72
14.44
12.08
14.13
24.58
14.13
14.29
90
11.47
P/E ratio (avg)x
18.87
17.57
18.81
20.38
17.46
17.19
16.88
14.56
14.05
13.54
22.38
14.56
17.32
36
36.58
EV/EBITx
50.31
53.59
61.00
65.82
75.96
82.04
82.98
96.85
95.28
95.40
21.65
95.28
79.00
88
19.87
FCF yield (avg)%
40.04
41.51
38.67
37.27
36.04
37.41
38.59
38.48
39.71
37.25
4.06
38.48
38.54
92
28.10
FCF margin%
11.10
8.15
5.99
6.12
3.42
4.60
6.25
7.81
8.78
8.26
19.15
7.81
7.03
88
1.226
FCF / Net incomex
1.048
0.975
1.098
1.095
1.111
1.058
0.992
0.973
0.959
0.979
0.491
0.979
1.020
32
18.58
ROIC%
22.48
21.40
23.86
22.39
25.13
22.82
25.37
22.38
25.10
23.52
26.19
23.52
23.17
90
9.14
Return on equity%
14.62
15.01
16.23
15.15
15.22
12.66
11.88
9.47
9.12
7.31
3.38
9.47
13.64
24
8.94
Return on assets%
3.94
1.24
3.27
2.64
0.40
2.92
1.74
1.54
0.40
0.40
9.47
1.54
1.64
59
0.56
EPSNT$
0.67
0.71
0.81
0.83
0.80
0.92
0.91
0.87
0.93
0.96
0.57
3.76%
3.33%
—
19.23
EPS growth%
16.56
16.77
14.39
14.93
15.59
18.11
19.01
16.10
14.63
12.56
9.53
16.10
15.85
10
1.07
Bookvalue per shNT$
1.07
1.20
1.20
1.25
1.18
1.23
1.22
1.30
1.23
1.37
0.32
3.10%
2.43%
—
0.34
FCF per shareNT$
1.29
1.36
1.43
1.52
1.59
1.69
1.85
1.72
1.66
1.69
0.66
1.31%
3.98%
—
1.19
Dividend per shNT$
0.61
0.65
0.65
0.71
0.69
0.66
0.59
0.52
0.50
0.52
1.29
(5.53%)
(0.91%)
—
17.65
Div yield (avg)%
21.15
22.29
19.66
21.78
23.67
21.06
18.26
17.09
18.97
18.87
17.96
18.87
20.36
45
17.66
Payout ratio%
26.56
27.99
27.20
30.08
28.70
25.78
26.63
26.13
25.31
27.92
12.84
26.13
26.91
16
296.6
Shares (diluted)M
287.3
289.8
284.6
313.9
330.7
364.8
402.0
445.8
433.7
469.5
307.0
7.26%
4.44%
74
8.92
Buyback yield%
8.96
6.47
5.67
8.46
6.50
3.86
3.70
2.62
3.51
4.96
15.17
3.70
5.31
49
1.106
D/E ratiox
0.448
0.452
0.448
0.471
0.451
0.468
0.447
0.501
0.481
0.447
1.323
0.468
0.452
25
81.14
Enterprise valueNT$M
111.3
129.1
144.9
144.6
158.8
167.5
185.2
184.5
176.7
186.9
854.3
3.31%
7.00%
18
0.248
LT debtNT$B
1.175
1.303
1.557
1.792
1.790
2.000
2.129
2.383
2.354
2.728
0.987
8.79%
10.55%
27
Cost of revenue
5.16%
1.00×
Operating expenses
5.15%
1.00×
Goodwill & intangibles
19.18%