1.172
RevenueNT$B
0.842
0.860
0.863
0.886
0.894
0.875
0.885
0.885
0.899
0.916
1.236
0.48%
0.98%
39
16.47
Revenue growth%
16.71
19.45
19.14
18.74
17.06
15.84
18.06
17.13
18.36
18.09
2.77
18.06
18.07
53
28.28
Gross margin%
17.36
18.47
20.57
20.44
19.54
19.29
20.81
23.73
24.92
22.30
22.84
22.30
20.51
72
14.40
Operating margin%
24.56
25.35
24.82
24.81
24.97
25.91
27.58
27.73
27.97
27.63
5.59
27.63
25.63
7
29.91
Net margin%
20.18
22.69
20.31
22.87
21.44
21.15
18.33
19.16
22.08
22.77
18.65
21.15
21.29
65
10.21
P/E ratio (avg)x
22.44
23.11
21.79
23.11
26.32
28.44
27.42
25.01
28.32
30.51
11.38
28.32
25.67
38
15.54
EV/EBITx
28.59
28.03
30.17
28.59
33.36
35.16
36.32
40.57
40.16
46.54
18.51
40.16
34.26
29
22.91
FCF yield (avg)%
9.12
10.09
11.28
10.62
11.51
12.33
13.48
12.96
10.31
7.52
8.10
12.33
10.95
87
16.19
FCF margin%
12.29
10.30
8.38
9.66
10.43
8.18
10.49
12.48
11.01
11.91
20.13
11.01
10.46
9
1.486
FCF / Net incomex
2.079
2.113
2.239
2.392
2.687
2.762
2.933
2.946
3.586
3.579
1.298
2.946
2.724
69
10.57
ROIC%
19.00
19.54
22.31
22.18
24.35
23.06
21.64
21.01
20.90
20.81
22.31
21.01
21.32
86
26.79
Return on equity%
1.48
0.40
0.40
0.40
0.40
1.94
1.48
0.40
2.16
2.04
6.95
1.94
0.94
65
9.64
Return on assets%
4.35
4.92
6.85
9.35
7.35
5.88
3.59
2.50
1.73
0.40
5.82
2.50
4.64
66
1.29
EPSNT$
1.47
1.57
1.54
1.58
1.61
1.60
1.81
1.98
1.87
1.95
1.32
3.96%
3.59%
—
26.12
EPS growth%
15.36
14.62
11.94
12.95
10.48
11.43
13.57
16.01
14.56
16.02
11.98
14.56
14.06
81
1.83
Bookvalue per shNT$
3.45
3.38
4.03
4.76
5.62
6.38
6.53
7.28
8.07
8.48
1.95
8.59%
11.17%
—
1.20
FCF per shareNT$
1.37
1.36
1.52
1.36
1.29
1.30
1.26
1.41
1.40
1.51
1.57
3.18%
1.92%
—
0.73
Dividend per shNT$
1.52
1.69
1.80
1.66
1.55
1.68
1.89
1.72
1.70
1.56
2.17
0.21%
1.39%
—
29.54
Div yield (avg)%
14.91
12.90
14.70
15.02
13.93
14.50
12.92
12.31
12.60
12.97
7.93
12.92
13.45
21
20.70
Payout ratio%
25.09
24.47
22.12
21.40
23.61
22.33
20.86
18.64
19.09
18.48
2.65
19.09
21.76
83
172.6
Shares (diluted)M
290.0
300.9
323.3
320.4
389.2
428.4
440.5
447.5
543.5
552.1
172.3
7.24%
8.34%
75
29.35
Buyback yield%
17.26
17.95
17.31
19.68
18.11
20.84
20.81
18.98
21.34
21.34
23.19
20.84
19.33
37
1.542
D/E ratiox
1.302
1.370
1.331
1.476
1.723
1.696
1.986
2.213
2.086
2.283
0.359
2.086
1.710
6
1,129
Enterprise valueNT$M
253.8
239.3
237.8
247.0
254.5
274.6
255.5
249.5
247.1
249.3
136.5
(0.41%)
0.42%
25
1.000
LT debtNT$B
0.262
0.310
0.307
0.347
0.401
0.437
0.511
0.548
0.632
0.622
1.126
9.17%
10.59%
49
Cost of revenue
0.52%
0.96×
Operating expenses
1.75%
1.08×
Goodwill & intangibles
15.16%