1.662
RevenueNT$B
1.209
1.261
1.311
1.378
1.469
1.512
1.619
1.729
1.824
1.889
1.835
5.17%
5.25%
42
2.53
Revenue growth%
12.83
15.43
18.31
16.35
18.28
20.05
22.66
20.81
19.65
19.71
22.21
20.05
18.98
31
7.57
Gross margin%
12.97
14.63
14.35
12.94
15.86
13.98
16.78
16.48
18.21
17.43
3.07
16.78
15.24
90
20.19
Operating margin%
8.07
7.82
8.25
6.18
6.97
7.12
4.87
6.22
7.63
8.14
17.31
7.12
7.38
27
18.43
Net margin%
21.32
23.68
24.20
26.44
26.51
28.79
28.15
29.06
29.51
29.86
28.37
29.06
27.33
23
23.93
P/E ratio (avg)x
35.69
40.60
42.46
46.95
50.10
54.50
58.50
55.01
56.87
54.71
26.12
55.01
52.30
22
29.37
EV/EBITx
18.45
19.82
19.81
18.83
17.08
15.59
15.42
15.15
15.60
16.97
25.80
15.59
17.02
40
18.72
FCF yield (avg)%
26.29
27.93
29.33
31.23
28.90
29.45
28.85
29.74
27.84
28.34
27.22
28.85
28.88
49
28.41
FCF margin%
2.19
5.13
3.89
5.88
5.61
4.88
5.52
5.21
8.17
7.81
12.88
5.52
5.36
42
0.635
FCF / Net incomex
0.611
0.628
0.655
0.690
0.725
0.719
0.715
0.779
0.806
0.843
1.466
0.779
0.717
50
22.67
ROIC%
11.87
14.28
11.32
11.95
13.32
10.65
8.85
9.59
10.37
11.19
27.21
10.37
11.25
64
3.52
Return on equity%
28.31
26.50
23.54
25.26
24.31
22.07
24.51
22.18
20.75
21.09
22.42
22.07
23.92
56
19.05
Return on assets%
5.88
6.04
8.74
9.05
10.73
13.36
13.18
10.24
7.58
8.96
10.07
10.24
9.00
51
17.71
EPSNT$
27.56
28.23
28.22
28.07
30.02
29.36
28.83
28.57
30.16
27.70
19.22
(1.60%)
(1.17%)
—
7.34
EPS growth%
20.51
18.37
19.16
17.09
16.92
14.45
12.61
11.30
12.55
14.81
15.98
12.61
15.87
52
22.81
Bookvalue per shNT$
11.89
11.62
11.38
11.14
10.87
11.42
11.06
11.98
12.24
12.35
17.26
2.59%
0.34%
—
4.15
FCF per shareNT$
12.57
14.08
14.32
16.34
19.19
21.20
22.06
25.51
29.30
34.19
19.67
12.24%
11.36%
—
23.71
Dividend per shNT$
6.99
7.04
6.59
6.74
6.51
6.90
7.06
7.96
8.73
9.23
14.97
7.25%
2.71%
—
15.01
Div yield (avg)%
31.96
33.50
33.88
34.33
32.73
30.68
32.85
34.93
34.53
36.21
28.96
34.53
33.69
58
15.27
Payout ratio%
6.42
5.21
2.99
1.17
2.11
1.56
3.59
0.92
1.98
3.64
20.16
1.98
2.55
15
52.28
Shares (diluted)M
46.17
42.09
37.48
38.48
40.60
40.90
44.29
40.83
42.98
38.68
51.05
(0.96%)
(2.34%)
37
19.85
Buyback yield%
0.83
0.40
0.40
0.40
1.17
1.43
3.80
2.96
5.49
4.62
7.80
3.80
1.30
33
1.670
D/E ratiox
1.086
1.142
1.224
1.304
1.312
1.186
1.246
1.186
1.189
1.175
0.470
1.186
1.188
24
0.608
Enterprise valueNT$B
2.311
2.698
3.018
3.337
3.561
3.757
3.825
3.919
4.383
5.132
1.383
7.58%
9.36%
59
1.317
LT debtNT$B
2.010
2.303
2.614
2.911
3.000
3.167
3.172
3.172
3.787
4.573
1.461
8.80%
9.25%
23
Cost of revenue
5.78%
1.05×
Operating expenses
4.45%
0.93×
Goodwill & intangibles
16.83%