3.969
RevenueNT$B
3.641
3.923
4.085
4.309
4.581
4.868
5.033
5.220
5.585
5.812
4.096
4.87%
5.49%
28
18.45
Revenue growth%
9.47
9.72
10.94
10.99
11.37
12.08
10.16
7.27
10.04
11.92
20.14
10.16
10.55
92
24.44
Gross margin%
24.26
22.77
23.19
24.16
22.58
21.24
22.63
19.73
18.23
20.24
9.29
20.24
22.61
74
24.51
Operating margin%
34.48
32.21
30.42
32.66
34.04
35.78
36.84
39.02
36.41
37.32
17.07
36.84
35.13
32
26.53
Net margin%
29.59
28.90
28.35
31.07
28.73
26.08
28.76
29.10
30.27
28.80
14.51
28.80
28.85
29
24.98
P/E ratio (avg)x
37.14
41.63
40.07
46.44
44.43
44.48
42.77
42.91
44.51
48.96
30.30
44.48
43.67
60
27.96
EV/EBITx
22.30
23.17
24.96
28.14
29.70
31.16
35.31
37.58
34.79
35.39
27.10
35.31
30.43
20
28.19
FCF yield (avg)%
26.59
25.80
28.21
30.85
32.49
31.90
33.34
34.28
32.23
30.67
10.25
32.23
31.37
58
24.43
FCF margin%
24.32
22.08
19.86
22.20
20.04
20.62
21.98
21.06
19.52
18.02
23.65
20.62
20.84
59
0.444
FCF / Net incomex
0.644
0.717
0.752
0.796
0.741
0.701
0.775
0.817
0.801
0.750
1.570
0.775
0.751
66
11.97
ROIC%
19.14
18.15
15.32
14.70
17.45
17.58
15.00
12.46
12.77
11.41
27.12
12.77
15.16
67
12.03
Return on equity%
9.25
9.62
10.66
9.86
12.46
14.28
15.29
16.12
17.46
15.39
19.08
15.39
13.37
89
3.45
Return on assets%
18.35
21.25
20.63
19.13
19.16
20.71
19.36
20.78
23.71
22.62
5.18
20.78
20.67
57
10.49
EPSNT$
2.95
2.93
2.83
3.06
3.21
3.13
3.05
3.26
3.28
3.48
10.75
1.62%
2.82%
—
7.92
EPS growth%
18.97
18.70
19.45
19.71
22.09
23.03
20.35
22.78
24.07
21.08
3.90
22.78
20.71
80
10.03
Bookvalue per shNT$
11.34
10.91
12.27
13.55
15.10
14.86
16.27
14.62
13.12
12.63
9.76
(3.52%)
1.19%
—
2.07
FCF per shareNT$
3.25
2.95
3.00
2.85
2.54
2.61
2.79
2.42
2.33
2.03
9.64
(4.38%)
(4.33%)
—
5.06
Dividend per shNT$
16.08
16.26
17.13
16.53
18.96
22.31
23.03
26.85
28.51
29.86
4.26
9.51%
6.42%
—
2.30
Div yield (avg)%
14.36
13.64
14.05
13.10
13.39
12.79
13.97
12.41
12.63
11.63
11.44
12.63
13.24
83
2.43
Payout ratio%
28.60
31.17
30.29
32.21
34.68
34.09
36.59
34.39
31.79
34.15
17.01
34.15
33.15
50
333.0
Shares (diluted)M
506.2
563.2
542.0
536.4
513.7
600.2
650.6
764.7
751.3
771.9
343.4
8.49%
5.01%
42
21.85
Buyback yield%
26.75
24.56
27.08
29.78
28.23
28.61
26.19
27.46
27.67
29.18
5.83
27.67
27.57
61
0.370
D/E ratiox
2.271
2.602
2.940
3.096
3.740
4.019
4.591
5.332
5.621
6.426
1.500
5.332
3.880
15
4.784
Enterprise valueNT$B
6.227
5.862
5.982
5.968
5.500
5.700
5.466
5.484
5.126
4.944
1.324
(2.11%)
(2.21%)
13
0.317
LT debtNT$B
0.988
0.951
0.877
0.812
0.795
0.867
0.781
0.787
0.772
0.848
5.161
1.30%
(0.29%)
79
Cost of revenue
5.65%
1.01×
Operating expenses
5.06%
0.96×
Goodwill & intangibles
16.91%