1.346
RevenueNT$B
1.773
1.874
2.042
2.181
2.382
2.601
2.728
2.977
3.172
3.470
1.388
7.81%
7.89%
47
8.86
Revenue growth%
10.56
11.54
10.34
11.45
8.69
8.94
8.05
9.64
7.18
4.41
12.44
8.05
9.29
44
26.74
Gross margin%
21.51
20.86
20.83
22.85
22.86
24.94
27.87
28.30
27.09
27.12
10.05
27.12
23.90
60
6.09
Operating margin%
8.56
11.15
9.48
6.87
4.74
6.52
8.53
8.44
6.74
6.29
25.61
6.74
7.66
33
29.91
Net margin%
28.98
30.98
30.78
30.89
31.52
28.77
29.47
30.18
27.95
26.64
7.44
28.77
29.83
56
21.50
P/E ratio (avg)x
18.80
18.20
17.81
17.38
19.31
19.33
20.29
21.21
22.34
20.22
29.35
20.29
19.32
62
18.10
EV/EBITx
44.33
42.78
49.93
49.37
52.95
51.46
54.88
55.12
53.17
60.65
24.89
54.88
52.20
48
28.73
FCF yield (avg)%
18.95
16.82
15.44
16.54
17.87
19.65
19.69
18.11
18.05
17.66
27.48
18.11
17.96
75
7.32
FCF margin%
27.99
27.43
27.32
24.55
25.47
28.12
28.11
26.60
24.74
26.21
27.25
26.60
26.96
33
0.987
FCF / Net incomex
0.745
0.646
0.563
0.603
0.604
0.621
0.652
0.632
0.566
0.507
0.934
0.621
0.612
29
10.61
ROIC%
15.61
14.86
12.21
9.82
10.72
12.05
10.17
11.11
12.54
13.47
18.78
12.05
12.13
6
21.53
Return on equity%
35.63
34.93
35.17
36.79
34.49
34.93
36.25
34.22
35.74
38.58
19.78
35.74
35.40
19
28.85
Return on assets%
4.96
5.57
3.00
2.82
1.03
0.40
0.46
0.40
0.86
0.40
22.32
0.40
0.94
69
4.73
EPSNT$
10.64
10.38
11.50
12.33
13.79
14.74
17.05
19.39
21.19
23.54
5.21
11.29%
9.58%
—
18.03
EPS growth%
18.69
18.93
17.09
16.82
16.40
15.67
13.52
14.57
17.26
19.46
6.32
15.67
16.95
41
4.42
Bookvalue per shNT$
9.75
10.83
10.73
10.86
11.14
13.27
14.34
17.18
17.42
17.51
9.20
9.47%
6.50%
—
7.23
FCF per shareNT$
3.34
3.30
3.50
3.64
4.03
4.76
4.88
5.15
5.28
5.99
4.18
8.25%
6.44%
—
1.86
Dividend per shNT$
10.69
11.61
13.15
15.01
16.53
18.48
19.91
19.74
20.13
21.13
9.18
5.03%
7.48%
—
11.81
Div yield (avg)%
22.99
20.00
17.15
16.27
17.78
20.03
21.55
20.98
19.03
19.31
13.68
20.03
19.65
59
5.81
Payout ratio%
20.73
21.99
20.81
21.06
23.59
21.66
20.98
21.08
18.62
19.50
6.54
20.98
21.02
77
277.4
Shares (diluted)M
267.5
246.0
266.9
255.8
229.1
235.6
244.9
232.1
258.2
273.1
273.9
3.58%
0.40%
68
5.13
Buyback yield%
33.21
31.69
29.20
32.13
34.82
32.13
34.97
34.39
36.64
36.94
7.38
34.97
33.80
85
0.352
D/E ratiox
1.479
1.472
1.610
1.718
1.894
1.741
1.525
1.674
1.816
1.973
0.378
1.741
1.696
14
2.007
Enterprise valueNT$B
0.194
0.181
0.199
0.200
0.187
0.214
0.243
0.267
0.250
0.256
1.590
6.45%
2.98%
64
2.873
LT debtNT$B
2.270
2.248
2.458
2.885
2.978
3.344
3.734
3.795
4.427
4.596
0.578
9.06%
9.24%
16
Cost of revenue
7.54%
0.97×
Operating expenses
8.54%
1.06×
Goodwill & intangibles
20.28%