0.561
RevenueNT$B
1.452
1.496
1.521
1.582
1.591
1.603
1.634
1.675
1.749
1.794
0.628
2.44%
2.47%
22
17.34
Revenue growth%
15.52
16.48
18.63
19.84
17.40
14.76
15.89
18.22
17.06
16.63
27.37
16.63
16.84
31
10.62
Gross margin%
23.15
24.29
22.99
22.72
23.06
21.28
23.58
20.78
21.56
19.01
9.30
21.28
22.85
93
29.56
Operating margin%
3.26
2.30
3.20
1.87
0.40
2.80
4.35
3.53
1.09
1.95
8.85
2.80
2.55
59
13.69
Net margin%
22.66
20.55
22.50
20.87
18.97
21.44
20.09
22.44
24.49
25.58
26.67
22.44
21.94
15
36.40
P/E ratio (avg)x
17.65
19.17
18.15
18.55
16.03
15.20
13.49
11.95
11.37
10.16
34.91
11.95
15.62
56
24.07
EV/EBITx
16.53
18.36
17.08
16.47
14.92
15.70
17.37
18.72
17.23
16.62
12.16
17.23
16.85
10
23.24
FCF yield (avg)%
18.57
21.44
21.87
19.20
16.80
18.74
16.89
19.72
21.84
20.53
7.61
19.72
19.46
35
7.57
FCF margin%
18.45
16.48
18.79
20.93
22.61
22.17
23.17
23.60
22.26
22.74
13.64
22.74
22.21
93
0.623
FCF / Net incomex
1.349
1.417
1.670
1.720
1.789
2.021
2.413
2.915
3.049
3.149
0.184
2.915
1.905
19
11.96
ROIC%
24.65
26.01
27.81
25.21
22.41
23.21
26.17
23.60
22.58
24.00
4.48
23.60
24.33
69
25.33
Return on equity%
26.18
24.33
26.12
27.24
29.66
28.17
28.26
30.07
31.88
32.89
24.43
30.07
28.21
83
27.24
Return on assets%
31.21
31.90
32.68
29.75
27.04
25.24
28.08
30.29
30.92
31.27
21.09
30.29
30.61
33
7.85
EPSNT$
5.51
5.32
5.64
6.20
5.75
6.15
6.77
6.27
6.61
6.50
8.44
2.50%
2.38%
—
20.89
EPS growth%
20.86
21.72
20.98
21.30
18.67
17.26
19.52
19.73
19.74
18.30
21.40
19.52
19.74
66
9.29
Bookvalue per shNT$
2.04
2.02
1.74
1.53
1.37
1.31
1.17
1.05
0.95
0.97
8.16
(6.60%)
(7.96%)
—
2.87
FCF per shareNT$
14.38
15.33
16.14
15.98
17.09
19.18
21.70
25.17
24.61
27.07
4.72
9.64%
7.97%
—
6.03
Dividend per shNT$
8.52
7.62
7.76
7.65
6.80
6.10
6.68
5.99
5.75
5.67
1.53
(3.56%)
(3.22%)
—
2.62
Div yield (avg)%
2.20
2.40
1.19
1.28
0.79
0.40
0.40
2.82
3.11
4.88
28.30
2.82
1.74
15
22.82
Payout ratio%
9.75
8.10
5.69
4.22
4.63
3.71
0.99
1.54
0.40
2.96
15.58
1.54
3.97
91
141.0
Shares (diluted)M
110.9
97.34
103.8
104.2
115.8
109.3
95.94
85.81
88.18
89.46
144.2
(5.03%)
(2.52%)
54
24.96
Buyback yield%
4.96
2.91
2.92
2.96
5.94
5.56
6.43
7.86
4.93
4.19
17.51
5.56
4.95
67
0.190
D/E ratiox
1.032
0.984
0.848
0.781
0.789
0.856
0.931
0.895
0.965
0.957
1.175
0.931
0.913
36
0.905
Enterprise valueNT$B
1.452
1.650
1.933
1.902
2.305
2.682
2.682
2.848
3.394
3.678
2.017
9.80%
11.48%
28
2.201
LT debtNT$B
1.757
1.997
2.208
2.086
2.024
1.861
1.771
1.865
1.949
2.177
2.000
1.47%
1.42%
43
Cost of revenue
2.80%
1.03×
Operating expenses
1.99%
0.95×
Goodwill & intangibles
14.26%