1.933
RevenueNT$B
2.006
2.202
2.379
2.606
2.847
3.068
3.233
3.419
3.706
3.968
2.051
6.86%
7.65%
81
13.87
Revenue growth%
13.10
12.33
10.48
8.29
10.51
10.92
12.92
14.53
12.28
13.93
18.47
12.92
12.31
10
5.06
Gross margin%
6.86
9.12
8.08
9.43
8.63
8.60
7.76
8.05
11.01
8.32
6.72
8.32
8.46
30
8.47
Operating margin%
14.86
15.04
12.56
14.22
14.47
16.29
17.15
16.91
14.28
16.05
10.85
16.29
14.95
86
25.21
Net margin%
4.79
4.67
4.93
3.33
5.56
5.93
3.18
1.54
1.11
0.95
7.51
1.54
4.00
61
34.24
P/E ratio (avg)x
27.73
30.55
36.50
42.64
42.30
42.53
44.70
43.88
48.04
54.03
34.46
44.70
42.58
46
35.92
EV/EBITx
16.48
16.42
17.18
18.99
19.28
22.02
24.34
26.24
29.46
30.95
10.50
26.24
20.65
63
13.56
FCF yield (avg)%
23.96
23.87
22.06
23.93
25.05
22.94
21.17
22.83
22.08
20.79
10.96
22.08
22.88
90
11.68
FCF margin%
13.35
15.26
18.14
16.28
15.59
13.77
16.03
15.19
16.57
18.91
2.09
16.03
15.81
85
1.514
FCF / Net incomex
1.534
1.723
1.637
1.789
1.937
1.823
1.814
1.724
1.630
1.778
0.696
1.778
1.751
71
21.40
ROIC%
8.69
7.97
8.69
10.85
12.52
10.33
12.28
12.63
14.45
13.94
9.46
12.63
11.57
67
15.83
Return on equity%
7.71
7.97
10.60
9.23
12.10
14.21
14.19
16.05
13.76
12.73
9.98
14.19
12.42
36
10.01
Return on assets%
14.64
13.84
14.69
14.47
15.48
18.09
15.90
15.17
16.41
17.34
20.50
16.41
15.32
53
31.12
EPSNT$
4.98
4.83
4.46
4.84
4.62
4.18
4.30
4.46
4.60
4.58
31.91
(0.19%)
(1.54%)
—
28.47
EPS growth%
8.13
9.15
10.42
12.33
10.84
11.96
14.46
12.23
13.54
10.72
16.61
12.23
11.40
36
22.77
Bookvalue per shNT$
17.26
18.67
22.34
26.54
27.41
28.75
31.90
33.73
40.30
43.43
27.15
9.64%
10.57%
—
21.98
FCF per shareNT$
16.56
16.05
15.99
17.09
18.28
18.62
18.86
16.63
15.00
15.77
8.35
(2.91%)
(1.93%)
—
24.40
Dividend per shNT$
31.65
33.32
33.43
36.26
34.95
35.84
38.97
38.87
42.42
40.49
20.77
2.98%
1.47%
—
18.40
Div yield (avg)%
18.66
17.49
16.02
18.56
19.69
21.68
23.27
22.14
23.54
24.70
29.47
23.27
20.68
83
8.05
Payout ratio%
27.58
29.22
27.74
30.09
31.30
30.59
28.14
27.41
30.12
31.17
26.79
30.12
29.65
67
79.94
Shares (diluted)M
52.19
51.57
49.16
45.14
45.28
46.41
49.42
47.51
47.51
41.87
80.71
(1.56%)
(3.77%)
15
23.80
Buyback yield%
0.40
0.40
0.41
0.90
1.27
1.73
3.55
2.95
4.85
3.55
29.90
3.55
1.50
74
0.187
D/E ratiox
1.774
1.733
1.866
2.085
1.970
2.099
1.912
2.042
1.919
1.830
0.353
1.919
1.916
39
1.686
Enterprise valueNT$B
5.009
5.481
6.361
7.144
6.849
7.468
7.735
7.945
8.177
8.611
1.593
4.69%
6.32%
15
1.023
LT debtNT$B
2.317
2.654
2.781
3.108
3.585
3.912
4.213
4.850
5.407
5.755
4.694
9.93%
9.64%
92
Cost of revenue
7.95%
1.03×
Operating expenses
7.04%
0.95×
Goodwill & intangibles
16.97%