3.733
RevenueNT$B
2.833
3.062
3.194
3.471
3.723
4.048
4.367
4.549
4.767
5.083
3.845
6.43%
6.61%
50
5.75
Revenue growth%
22.33
21.09
19.49
21.29
21.62
22.58
21.37
23.45
24.27
25.36
18.70
23.45
21.97
65
27.32
Gross margin%
11.54
10.45
12.79
13.12
13.51
12.63
11.22
13.84
15.20
18.19
10.05
13.84
12.96
70
23.11
Operating margin%
27.87
29.23
27.78
30.29
29.52
26.75
29.27
26.73
29.65
30.88
10.64
29.27
29.25
55
5.57
Net margin%
18.85
17.23
15.07
14.48
17.13
16.99
19.74
21.36
22.91
24.71
27.75
21.36
18.04
14
21.51
P/E ratio (avg)x
25.02
27.74
29.77
30.30
33.54
37.36
42.01
49.40
59.72
63.80
8.674
49.40
35.45
48
18.28
EV/EBITx
40.05
45.81
52.39
52.33
56.46
67.72
76.15
86.12
91.73
111.2
20.41
86.12
62.09
37
19.38
FCF yield (avg)%
3.51
2.18
0.70
0.40
0.49
0.40
2.11
0.40
1.59
3.16
18.95
1.59
1.15
58
28.26
FCF margin%
24.39
24.17
22.21
19.85
22.70
22.04
24.73
23.00
20.76
19.80
28.61
22.04
22.45
90
1.247
FCF / Net incomex
2.362
2.705
2.983
3.514
3.382
3.776
4.252
4.396
5.146
5.801
1.786
4.396
3.645
83
20.74
ROIC%
13.22
15.65
14.40
13.17
10.99
8.51
10.72
9.75
7.69
9.57
8.38
9.57
10.86
30
21.60
Return on equity%
11.96
10.11
9.56
9.49
7.69
5.65
8.24
11.15
13.12
15.23
17.58
11.15
9.83
85
19.40
Return on assets%
6.65
6.93
4.86
6.52
6.26
6.70
8.49
8.18
10.28
10.78
15.08
8.49
6.81
74
12.95
EPSNT$
14.48
15.87
15.17
17.63
19.45
21.90
22.61
24.29
24.34
27.81
14.29
7.41%
6.57%
—
28.11
EPS growth%
16.85
14.66
12.07
11.01
11.08
10.39
11.67
13.88
15.08
14.18
27.55
13.88
12.98
37
7.57
Bookvalue per shNT$
5.36
5.41
5.03
5.18
5.09
5.02
4.32
4.41
4.58
4.25
4.69
(3.52%)
(2.69%)
—
8.35
FCF per shareNT$
6.55
6.64
6.18
6.54
6.98
7.33
6.24
6.54
6.36
5.56
7.97
(4.44%)
(0.90%)
—
10.09
Dividend per shNT$
8.57
9.50
10.56
12.48
12.63
14.22
15.72
17.78
18.73
20.10
3.37
9.73%
8.81%
—
6.48
Div yield (avg)%
10.85
13.38
12.39
11.47
8.86
9.75
8.64
10.88
8.24
10.20
7.89
9.75
10.53
39
11.00
Payout ratio%
27.99
26.39
24.25
26.81
29.78
28.53
28.44
30.57
33.22
30.29
26.91
30.29
28.48
10
217.7
Shares (diluted)M
218.0
217.6
217.5
219.7
199.4
198.2
192.8
180.7
183.2
184.2
214.3
(1.57%)
(0.76%)
45
17.69
Buyback yield%
14.37
14.58
14.74
17.40
14.81
16.09
15.02
13.41
12.62
10.02
25.57
13.41
14.66
51
1.134
D/E ratiox
1.435
1.431
1.343
1.236
1.309
1.333
1.222
1.325
1.426
1.305
0.975
1.325
1.329
67
2.997
Enterprise valueNT$B
4.609
5.031
5.197
6.035
6.232
7.117
8.290
8.751
9.181
9.701
0.471
9.25%
7.63%
25
4.662
LT debtNT$B
0.927
1.119
1.333
1.617
1.882
2.259
2.560
2.827
3.119
3.669
1.908
14.28%
16.66%
51
Cost of revenue
6.61%
1.00×
Operating expenses
6.06%
0.95×
Cash and investments
21.25%