8.226
RevenueNT$B
4.683
4.890
5.290
5.743
6.027
6.344
6.605
7.157
7.707
8.387
9.125
6.83%
6.59%
29
29.69
Revenue growth%
15.22
18.06
16.19
16.95
14.72
14.37
17.06
19.21
18.94
17.07
19.78
17.07
17.00
90
20.14
Gross margin%
23.12
24.73
24.65
26.65
29.53
31.13
28.53
27.89
27.33
26.93
13.55
27.89
27.13
37
17.82
Operating margin%
25.77
26.88
24.06
27.04
25.74
23.30
23.87
26.27
23.31
25.24
10.14
23.87
25.49
74
6.14
Net margin%
26.89
25.58
25.89
23.53
21.90
24.86
23.72
23.46
26.30
28.99
10.45
24.86
25.22
84
23.04
P/E ratio (avg)x
18.24
20.08
22.62
23.49
28.16
32.67
33.89
35.63
41.32
41.10
19.95
35.63
30.42
43
30.25
EV/EBITx
31.95
32.47
31.41
33.31
30.15
31.88
28.49
31.06
28.28
28.21
33.60
28.49
31.23
88
21.83
FCF yield (avg)%
12.64
10.64
10.70
11.73
9.05
8.60
10.90
11.15
8.61
7.12
15.46
8.61
10.67
68
11.91
FCF margin%
18.78
18.77
17.65
16.91
15.82
16.58
18.34
16.92
18.42
16.50
6.71
16.92
17.28
75
1.512
FCF / Net incomex
1.087
0.955
1.035
1.066
1.055
0.956
0.904
0.977
1.033
0.992
0.209
0.977
1.013
83
29.32
ROIC%
13.41
12.58
13.49
13.30
10.48
12.79
15.21
17.86
15.25
12.39
13.59
15.21
13.36
17
2.78
Return on equity%
5.50
3.76
3.20
0.94
2.87
2.63
5.34
6.94
5.04
4.48
28.44
5.04
4.12
74
18.69
Return on assets%
7.03
4.83
4.62
3.50
2.59
4.81
3.33
2.46
1.95
2.24
4.20
2.46
3.41
53
34.70
EPSNT$
67.60
67.71
79.38
82.32
82.42
82.46
83.68
91.07
90.03
95.47
38.80
2.98%
4.45%
—
13.30
EPS growth%
25.87
24.42
25.12
24.77
24.50
22.99
21.52
20.60
18.12
15.80
10.14
20.60
23.71
27
74.32
Bookvalue per shNT$
78.18
80.11
84.90
91.06
86.73
98.05
111.25
121.17
117.13
122.34
22.04
7.12%
5.84%
—
45.65
FCF per shareNT$
9.62
9.04
8.77
7.81
7.26
7.86
8.51
8.93
9.52
9.39
77.81
5.26%
(0.78%)
—
25.95
Dividend per shNT$
19.56
20.03
19.20
21.19
22.43
20.54
18.05
16.59
16.92
17.04
36.88
(5.35%)
(2.60%)
—
21.80
Div yield (avg)%
17.95
18.58
18.96
16.13
18.81
16.88
14.38
15.49
13.20
13.90
5.93
14.38
16.50
58
20.56
Payout ratio%
15.23
16.08
13.80
13.72
13.23
15.21
16.90
16.97
15.38
13.51
2.56
15.38
15.22
92
63.94
Shares (diluted)M
82.09
80.11
80.05
82.49
91.19
89.60
84.27
87.69
86.90
90.12
65.48
(0.24%)
1.06%
9
11.30
Buyback yield%
19.21
19.77
19.62
21.61
20.27
20.47
20.56
17.79
19.20
17.00
4.52
19.20
19.69
59
0.146
D/E ratiox
1.385
1.420
1.272
1.266
1.352
1.439
1.386
1.408
1.214
1.266
1.058
1.386
1.368
51
8.031
Enterprise valueNT$B
6.918
7.105
8.037
8.088
9.253
10.20
11.47
12.98
14.74
16.01
4.739
11.59%
9.20%
70
6.078
LT debtNT$B
6.217
5.676
6.140
6.040
5.744
5.270
5.578
5.459
4.760
4.659
3.356
(4.10%)
(2.78%)
22
Cost of revenue
6.84%
1.02×
Operating expenses
6.77%
1.02×
Cash and investments
14.73%