0.403
RevenueNT$B
2.005
2.131
2.224
2.350
2.448
2.546
2.675
2.875
3.104
3.211
0.450
5.58%
5.28%
33
10.44
Revenue growth%
22.42
19.91
17.30
16.10
18.37
16.94
19.00
17.51
17.97
19.64
29.26
17.97
18.17
69
7.03
Gross margin%
18.60
20.40
20.10
20.92
17.93
17.24
19.40
19.47
17.97
20.49
18.61
19.40
19.43
38
2.27
Operating margin%
5.09
2.32
3.23
4.78
6.53
5.73
8.03
6.05
7.71
10.54
17.10
7.71
5.89
86
29.87
Net margin%
5.98
7.19
4.73
7.00
4.53
7.36
8.02
8.26
7.42
10.27
4.97
8.02
7.28
27
34.33
P/E ratio (avg)x
13.51
12.80
11.48
10.03
9.495
9.257
8.504
7.555
7.530
6.967
15.29
7.555
9.376
22
23.11
EV/EBITx
27.87
29.69
26.29
26.49
25.23
21.99
23.60
25.98
27.88
26.10
26.66
25.98
26.20
32
16.20
FCF yield (avg)%
32.10
31.47
30.83
28.65
30.36
30.03
32.98
35.85
33.01
31.73
26.60
32.98
31.60
87
14.05
FCF margin%
11.24
11.19
11.23
10.25
9.53
7.64
5.99
3.23
0.80
0.40
26.01
3.23
8.58
60
0.381
FCF / Net incomex
0.807
0.898
0.881
1.043
1.223
1.243
1.345
1.361
1.559
1.767
0.952
1.361
1.233
86
5.44
ROIC%
22.53
22.57
25.34
26.16
27.64
26.97
28.96
29.99
29.34
27.11
18.94
28.96
27.04
38
14.69
Return on equity%
14.36
13.22
15.91
14.98
14.52
16.63
18.80
18.43
18.58
18.08
2.51
18.43
16.27
23
11.02
Return on assets%
19.15
17.71
18.82
19.91
17.41
17.59
16.19
16.11
17.94
17.66
22.33
17.59
17.69
31
6.22
EPSNT$
3.32
3.65
3.69
3.89
3.44
3.47
3.05
2.94
2.73
2.36
6.41
(7.28%)
(4.31%)
—
5.29
EPS growth%
19.50
21.37
18.52
20.49
19.84
19.36
21.84
21.05
21.56
21.43
24.42
21.43
20.77
37
5.84
Bookvalue per shNT$
2.66
2.58
2.91
3.16
3.25
3.35
3.52
3.31
3.70
3.68
2.53
2.50%
2.75%
—
6.16
FCF per shareNT$
2.52
2.65
2.38
2.53
2.39
2.63
2.37
2.66
2.95
3.30
1.31
6.64%
2.04%
—
3.46
Dividend per shNT$
1.80
1.64
1.79
1.98
1.91
1.83
1.98
1.86
1.66
1.55
4.13
(4.02%)
(0.46%)
—
7.14
Div yield (avg)%
6.18
8.36
6.61
7.35
7.36
10.32
10.48
10.47
10.42
9.07
27.97
10.42
8.71
77
3.20
Payout ratio%
0.77
2.35
4.48
2.76
1.05
0.40
1.46
0.40
0.82
1.23
18.81
0.82
1.14
72
194.7
Shares (diluted)M
199.2
196.5
210.3
189.2
203.7
211.3
222.9
226.9
249.5
263.5
198.2
5.28%
1.67%
70
9.08
Buyback yield%
0.40
0.40
0.40
0.40
2.98
5.21
4.06
6.24
8.48
9.29
12.31
6.24
3.52
63
1.375
D/E ratiox
0.511
0.520
0.528
0.527
0.509
0.448
0.403
0.407
0.439
0.453
1.084
0.439
0.481
41
1,241
Enterprise valueNT$M
225.7
266.1
297.1
327.5
363.3
406.4
472.7
536.8
510.8
548.3
649.1
8.58%
8.71%
92
1.151
LT debtNT$B
1.536
1.530
1.481
1.260
1.339
1.180
1.061
1.027
1.012
1.083
0.293
(4.15%)
(3.85%)
21
Cost of revenue
5.19%
0.99×
Operating expenses
6.20%
1.09×
Goodwill & intangibles
17.66%