6.907
RevenueNT$B
7.903
8.248
8.269
8.636
8.653
8.877
9.302
9.664
9.708
9.745
7.582
2.40%
2.25%
44
17.59
Revenue growth%
9.23
8.80
5.94
7.74
8.53
5.66
5.10
6.72
3.77
6.74
22.59
5.66
6.73
14
6.49
Gross margin%
3.34
1.91
1.65
0.40
3.15
2.71
5.01
5.25
2.44
4.20
18.66
4.20
2.93
29
13.29
Operating margin%
32.78
34.43
37.05
35.66
34.83
33.80
35.80
36.72
36.63
36.06
7.89
36.06
35.73
69
26.44
Net margin%
23.14
25.41
28.26
30.48
33.05
35.33
37.48
40.48
39.71
41.77
27.77
39.71
34.19
79
17.75
P/E ratio (avg)x
32.52
28.93
26.67
28.76
28.58
29.57
31.24
28.42
27.34
23.83
32.10
28.42
28.67
11
25.36
EV/EBITx
7.017
7.350
8.475
10.16
12.23
14.72
14.43
16.06
16.18
16.97
27.86
16.06
13.33
73
28.71
FCF yield (avg)%
12.60
10.84
12.23
12.86
14.01
13.23
13.17
10.74
12.63
14.54
2.50
13.17
12.75
57
21.20
FCF margin%
3.67
3.43
5.85
5.22
4.18
1.75
2.66
4.22
6.43
4.95
24.00
4.22
4.20
7
0.494
FCF / Net incomex
1.194
1.193
1.181
1.105
1.255
1.168
1.238
1.290
1.459
1.510
0.691
1.290
1.216
90
16.47
ROIC%
13.61
16.46
17.67
15.44
12.79
12.54
10.85
13.41
11.52
11.57
26.44
11.57
13.10
88
21.50
Return on equity%
2.82
3.56
1.43
0.40
1.03
1.44
4.22
5.24
4.84
3.12
16.59
4.22
2.97
94
23.83
Return on assets%
24.29
23.67
23.67
25.02
22.17
22.15
22.42
21.26
19.88
17.58
25.93
21.26
22.30
83
25.20
EPSNT$
29.79
31.14
33.21
33.05
30.86
27.57
27.11
25.60
26.80
25.78
27.32
(3.53%)
(1.26%)
—
25.18
EPS growth%
18.51
17.17
15.42
14.77
17.53
18.15
15.56
12.72
13.36
15.76
29.77
15.56
15.66
27
8.91
Bookvalue per shNT$
26.59
24.75
23.00
24.79
22.93
21.23
19.58
22.36
24.12
25.79
13.07
2.38%
0.30%
—
20.51
FCF per shareNT$
6.39
6.70
6.69
7.15
7.04
7.60
8.23
9.26
10.53
11.49
13.91
10.30%
5.56%
—
28.31
Dividend per shNT$
30.72
35.88
42.29
46.49
52.68
50.63
57.79
61.01
58.69
64.17
9.30
4.02%
8.97%
—
10.60
Div yield (avg)%
4.41
3.27
1.06
3.69
5.50
8.41
9.88
10.32
12.45
9.80
3.52
9.88
6.95
24
3.86
Payout ratio%
11.05
12.06
10.54
10.08
11.16
10.75
13.18
10.51
9.27
11.51
22.54
10.75
10.90
23
286.4
Shares (diluted)M
289.2
307.0
319.4
308.7
332.4
304.3
281.0
310.9
312.3
296.3
281.5
(2.27%)
(0.16%)
83
11.37
Buyback yield%
14.98
15.84
13.83
15.10
16.20
13.56
11.75
10.89
8.46
9.07
25.46
10.89
13.69
49
1.592
D/E ratiox
0.612
0.658
0.584
0.568
0.518
0.538
0.480
0.459
0.419
0.355
0.945
0.459
0.528
67
1.462
Enterprise valueNT$B
11.73
12.63
13.53
13.02
15.26
17.71
19.86
20.56
23.93
26.22
5.627
11.44%
9.73%
13
6.758
LT debtNT$B
6.966
7.747
7.813
8.847
9.713
11.01
10.70
10.43
10.20
10.84
9.037
2.22%
4.42%
62
Cost of revenue
1.98%
0.97×
Operating expenses
2.79%
1.05×
Goodwill & intangibles
13.94%