7.973
RevenueNT$B
28.77
29.84
30.95
32.54
34.79
37.33
40.23
43.15
44.98
48.22
8.213
6.75%
5.63%
7
28.20
Revenue growth%
14.56
15.07
15.48
14.78
13.38
13.08
15.22
15.98
17.34
15.18
6.77
15.22
15.12
11
15.12
Gross margin%
16.94
15.93
13.20
11.97
12.25
13.91
11.83
14.71
16.47
16.72
6.51
14.71
14.31
81
25.61
Operating margin%
19.83
19.46
21.40
23.53
26.33
25.02
26.02
23.65
25.68
25.35
25.03
25.35
24.33
33
7.75
Net margin%
17.25
18.03
19.14
19.24
21.56
21.08
22.80
23.48
22.98
20.16
9.53
22.80
20.62
11
23.27
P/E ratio (avg)x
23.03
24.70
26.57
29.17
28.98
30.27
29.05
27.33
24.76
23.97
20.89
27.33
26.95
32
29.41
EV/EBITx
33.96
30.74
33.48
33.75
36.30
34.62
35.42
35.38
37.42
37.86
12.66
35.42
35.00
21
18.74
FCF yield (avg)%
21.93
21.66
20.99
18.81
21.10
18.94
21.52
20.60
21.79
24.39
7.55
21.52
21.31
86
5.10
FCF margin%
25.46
28.09
27.97
30.73
32.41
32.38
31.09
31.12
34.07
33.70
9.21
32.38
31.10
18
0.554
FCF / Net incomex
0.355
0.360
0.357
0.309
0.323
0.330
0.353
0.343
0.339
0.373
1.771
0.343
0.348
73
16.26
ROIC%
31.30
31.92
34.03
31.33
28.70
29.15
27.29
27.99
30.31
31.86
7.83
29.15
30.81
27
20.11
Return on equity%
19.87
20.20
19.96
18.48
20.35
21.47
20.92
20.92
23.19
21.06
6.51
21.06
20.63
61
2.75
Return on assets%
21.90
20.21
17.50
16.05
16.04
14.62
14.54
14.54
13.11
13.92
5.81
14.54
15.33
24
94.85
EPSNT$
141.82
143.64
159.27
177.72
192.64
185.50
206.03
199.73
194.52
207.52
105.65
1.50%
4.34%
—
4.85
EPS growth%
7.54
8.05
9.06
11.85
9.17
10.19
7.66
10.08
7.31
9.51
4.29
9.51
9.12
60
32.84
Bookvalue per shNT$
118.83
120.74
114.54
117.07
106.95
120.27
134.24
150.94
140.62
149.25
160.87
6.89%
2.04%
—
169.42
FCF per shareNT$
185.08
205.03
212.53
253.38
269.04
260.16
298.35
338.57
337.66
346.24
116.06
5.18%
6.90%
—
58.66
Dividend per shNT$
107.42
99.52
96.28
98.06
106.28
115.20
124.02
129.08
121.23
131.84
51.99
4.40%
1.76%
—
25.89
Div yield (avg)%
7.60
10.21
7.79
10.52
11.83
13.42
12.64
15.52
13.22
13.40
24.98
13.40
12.23
74
19.52
Payout ratio%
11.98
11.90
9.81
10.41
9.24
10.91
8.21
9.20
7.54
8.52
27.37
8.52
9.52
46
80.90
Shares (diluted)M
58.09
57.60
56.10
57.04
55.22
56.86
56.03
53.81
50.20
44.33
77.86
(4.30%)
(3.54%)
15
24.82
Buyback yield%
9.90
7.91
6.77
8.75
10.77
9.00
11.92
9.31
7.70
9.09
20.73
9.09
9.04
61
1.635
D/E ratiox
1.812
1.792
2.064
2.231
2.571
2.796
3.255
3.402
3.686
4.050
0.745
3.402
2.683
70
25.35
Enterprise valueNT$B
46.19
51.07
52.70
54.16
57.94
64.44
76.15
88.66
87.90
99.52
24.81
11.42%
9.30%
73
12.25
LT debtNT$B
10.70
11.34
11.78
11.70
12.37
11.96
12.73
14.08
15.38
16.65
8.688
6.13%
5.45%
41
Cost of revenue
5.43%
0.98×
Operating expenses
5.88%
1.02×
Cash and investments
15.78%