1.442
RevenueNT$B
1.967
2.115
2.256
2.449
2.595
2.802
3.033
3.280
3.453
3.680
1.533
7.24%
6.92%
92
19.61
Revenue growth%
12.46
12.14
14.23
12.99
14.63
16.31
16.67
18.65
16.99
18.81
5.64
16.99
15.47
79
19.29
Gross margin%
24.80
21.93
22.01
19.27
19.42
19.99
21.08
18.11
19.54
21.17
17.01
19.99
20.53
10
2.28
Operating margin%
10.32
8.59
6.64
6.03
3.90
5.78
3.31
4.61
7.53
10.50
25.41
5.78
6.33
82
25.82
Net margin%
8.18
8.79
10.60
12.85
11.73
14.29
12.61
14.11
12.47
10.08
29.22
12.61
12.10
77
18.19
P/E ratio (avg)x
37.65
35.25
34.38
36.22
38.45
38.36
39.23
34.23
35.39
32.42
22.34
35.39
35.80
24
35.86
EV/EBITx
17.07
14.98
13.14
12.99
11.94
11.10
11.56
10.43
10.70
11.66
28.54
11.10
11.80
52
10.41
FCF yield (avg)%
2.62
0.40
2.22
1.52
0.40
0.40
0.88
0.66
0.40
2.40
12.72
0.66
0.77
85
14.04
FCF margin%
26.84
26.79
25.13
26.05
23.83
21.56
22.91
21.54
22.16
21.88
29.82
21.88
23.37
87
0.868
FCF / Net incomex
2.788
3.337
3.803
4.031
4.698
5.397
5.389
5.238
5.850
5.720
1.613
5.397
4.968
52
4.21
ROIC%
22.43
20.63
18.89
19.58
18.52
16.34
17.57
14.76
11.78
13.85
23.12
14.76
18.04
95
13.00
Return on equity%
24.72
26.91
29.14
31.60
29.51
28.26
25.36
27.74
30.22
31.57
24.06
28.26
28.70
29
21.22
Return on assets%
18.32
18.80
18.66
17.96
15.64
12.76
11.00
8.18
9.59
9.36
4.22
9.59
14.20
92
13.04
EPSNT$
21.87
21.33
19.61
18.05
20.14
19.59
18.60
18.64
21.29
20.90
14.44
0.74%
(1.14%)
—
16.59
EPS growth%
3.44
6.35
8.07
8.15
8.50
8.69
10.50
13.27
12.99
10.44
24.09
10.50
8.60
76
26.88
Bookvalue per shNT$
25.36
28.13
27.46
26.49
29.49
32.14
34.08
34.36
34.25
30.84
31.21
0.90%
2.06%
—
22.96
FCF per shareNT$
5.40
5.34
5.46
5.53
5.95
6.25
6.85
6.84
6.68
6.72
24.78
2.48%
3.47%
—
8.10
Dividend per shNT$
25.18
25.35
25.15
27.76
29.10
27.31
26.73
28.46
27.52
25.49
7.06
(2.61%)
0.40%
—
12.59
Div yield (avg)%
13.56
16.02
15.36
16.19
16.89
18.85
16.33
14.19
13.04
14.72
13.80
14.72
15.69
22
5.78
Payout ratio%
2.64
0.80
0.40
2.55
4.13
6.59
9.05
11.77
13.34
15.27
16.97
11.77
5.36
21
70.78
Shares (diluted)M
91.47
96.21
94.21
96.91
114.8
131.3
126.7
132.5
148.2
163.8
68.34
7.37%
7.21%
88
5.67
Buyback yield%
22.23
22.12
20.76
18.28
18.29
17.20
17.88
16.38
18.46
17.59
10.43
17.59
18.29
8
0.706
D/E ratiox
1.241
1.166
1.228
1.162
1.208
1.252
1.123
1.168
1.262
1.373
1.235
1.252
1.218
24
2.832
Enterprise valueNT$B
2.009
2.194
2.296
2.376
2.375
2.683
2.835
2.979
2.783
2.686
2.710
2.49%
3.20%
33
2.292
LT debtNT$B
2.907
2.672
2.434
2.325
2.534
2.862
2.814
2.798
2.900
3.216
2.230
4.88%
0.78%
88
Cost of revenue
6.92%
1.00×
Operating expenses
6.95%
1.00×
Cash and investments
18.57%
Goodwill & intangibles
15.25%