1.475
RevenueNT$B
1.140
1.198
1.280
1.308
1.385
1.416
1.509
1.613
1.674
1.756
1.618
4.87%
4.88%
32
25.39
Revenue growth%
22.79
23.61
24.83
24.33
25.01
26.35
24.04
23.25
23.71
25.33
20.41
24.04
24.19
85
16.70
Gross margin%
10.55
13.11
11.02
8.19
8.36
6.38
4.59
3.52
5.74
5.23
22.34
5.23
7.29
83
27.18
Operating margin%
26.15
27.18
25.35
23.11
20.81
18.68
21.37
18.85
17.03
15.29
2.53
18.68
21.09
93
10.86
Net margin%
16.44
14.79
17.29
18.62
20.95
19.19
22.08
21.67
18.84
17.54
2.49
19.19
18.73
33
34.30
P/E ratio (avg)x
9.498
8.426
7.967
7.350
6.268
6.696
6.345
6.368
6.240
6.779
9.305
6.368
6.738
55
8.060
EV/EBITx
7.837
7.577
7.708
7.554
8.249
8.192
8.771
9.377
8.529
7.944
7.935
8.529
8.068
38
5.93
FCF yield (avg)%
15.62
13.10
15.66
14.77
11.92
13.17
10.65
12.65
11.09
9.60
20.89
11.09
12.88
47
15.59
FCF margin%
19.85
20.55
21.92
24.08
25.42
25.08
26.41
29.04
31.99
32.50
19.31
29.04
25.25
65
1.699
FCF / Net incomex
1.335
1.513
1.496
1.712
1.937
2.021
2.080
2.392
2.517
2.727
0.447
2.392
1.979
72
17.94
ROIC%
12.81
14.49
14.81
17.51
17.04
16.35
14.56
14.52
12.09
9.88
4.07
14.52
14.54
46
7.47
Return on equity%
17.84
16.51
15.79
17.72
19.67
16.85
15.01
15.03
14.65
13.83
20.79
15.01
16.15
9
25.37
Return on assets%
29.51
29.79
28.24
26.60
25.75
25.43
25.43
25.26
27.70
28.70
2.38
25.43
27.15
39
10.80
EPSNT$
14.42
16.35
15.08
16.61
18.57
20.67
22.45
23.68
24.07
22.92
11.69
4.30%
4.16%
—
13.81
EPS growth%
0.40
0.40
0.40
0.71
0.40
0.68
0.40
1.88
0.40
0.40
15.61
0.40
0.40
13
8.50
Bookvalue per shNT$
6.60
7.08
6.66
6.29
6.24
6.62
6.95
7.41
7.64
7.98
4.89
5.03%
1.08%
—
9.44
FCF per shareNT$
2.02
2.00
2.14
2.06
2.24
2.50
2.59
2.61
2.77
3.07
5.38
6.50%
4.41%
—
5.92
Dividend per shNT$
8.03
8.10
8.83
9.30
10.13
11.74
13.74
13.99
15.40
16.48
8.24
10.24%
8.86%
—
20.69
Div yield (avg)%
8.68
10.12
8.90
9.79
7.63
7.60
6.76
3.84
4.83
5.70
15.31
5.70
7.61
58
11.69
Payout ratio%
15.40
12.78
10.62
10.79
11.84
13.12
10.53
11.11
12.26
10.00
11.82
11.11
11.48
49
122.4
Shares (diluted)M
113.7
110.6
114.9
112.6
107.8
114.1
106.6
106.7
100.2
97.76
119.6
(1.94%)
(2.47%)
52
7.86
Buyback yield%
12.15
12.38
12.49
11.26
14.10
14.96
13.37
15.73
18.00
18.74
24.00
15.73
13.74
75
1.076
D/E ratiox
0.246
0.214
0.190
0.186
0.189
0.185
0.198
0.177
0.183
0.193
0.890
0.185
0.189
52
1,705
Enterprise valueNT$M
340.5
350.0
364.0
377.0
406.4
431.2
370.9
361.7
362.6
366.6
300.6
(2.04%)
(0.35%)
54
1.478
LT debtNT$B
1.901
1.967
2.269
2.435
2.594
3.004
2.834
2.906
3.125
3.217
1.816
4.40%
5.13%
23
Cost of revenue
4.53%
0.97×
Operating expenses
5.23%
1.03×
Goodwill & intangibles
14.23%