7.498
RevenueNT$B
6.462
7.002
7.345
7.712
8.212
8.761
9.219
9.911
10.47
10.98
7.850
5.97%
5.92%
43
15.26
Revenue growth%
26.65
29.52
30.39
31.10
30.46
31.54
32.63
31.29
32.93
34.03
5.73
32.63
31.19
25
9.89
Gross margin%
27.10
29.39
27.44
26.68
29.31
30.55
32.43
33.19
32.22
29.79
3.70
32.22
29.59
36
26.65
Operating margin%
20.86
22.54
24.62
25.10
23.44
23.89
24.40
24.02
24.99
22.11
15.29
24.02
23.96
79
4.57
Net margin%
30.11
27.80
29.79
30.51
28.81
31.65
33.62
33.64
35.97
34.90
16.47
33.64
31.08
72
36.96
P/E ratio (avg)x
38.15
41.86
44.67
48.23
44.77
42.70
43.06
38.68
40.52
42.41
14.35
42.41
42.56
51
16.73
EV/EBITx
36.84
33.23
33.34
34.22
32.06
34.60
32.53
30.83
29.52
28.54
6.475
30.83
32.88
66
2.27
FCF yield (avg)%
20.58
19.26
18.39
17.08
18.57
18.24
15.65
16.76
14.04
16.03
21.98
16.03
17.66
26
15.27
FCF margin%
6.13
9.01
9.74
9.80
9.32
6.68
9.34
9.56
6.80
3.88
25.07
6.80
9.16
18
0.479
FCF / Net incomex
1.383
1.371
1.474
1.468
1.499
1.661
1.571
1.719
1.784
1.718
1.588
1.718
1.535
42
26.76
ROIC%
24.77
24.38
23.17
22.53
21.48
24.37
22.22
20.34
22.82
21.68
29.08
22.22
22.67
52
23.50
Return on equity%
5.66
6.15
3.95
1.80
2.63
2.65
1.19
1.70
0.79
0.40
22.75
1.19
2.22
58
23.18
Return on assets%
3.26
0.51
0.40
0.40
0.40
2.52
3.33
4.60
2.56
2.33
25.29
2.56
2.42
19
67.25
EPSNT$
63.11
67.41
61.41
67.09
68.30
71.18
74.30
72.92
67.63
72.77
73.62
1.28%
0.37%
—
24.29
EPS growth%
4.96
3.45
3.79
2.66
1.16
0.40
2.82
3.51
4.27
4.21
19.67
3.51
3.48
15
54.16
Bookvalue per shNT$
37.23
34.01
29.20
27.01
26.32
27.26
26.90
28.90
30.70
28.91
70.51
1.90%
(2.73%)
—
24.79
FCF per shareNT$
25.42
29.35
27.57
31.23
28.90
31.91
32.28
34.06
34.17
33.82
16.39
3.19%
4.29%
—
65.16
Dividend per shNT$
81.42
90.60
89.98
106.73
107.02
109.26
122.73
120.48
135.63
137.94
55.32
5.21%
7.21%
—
14.26
Div yield (avg)%
8.63
8.02
6.34
5.38
6.25
8.90
7.51
9.98
9.55
6.97
4.08
8.90
7.76
46
18.23
Payout ratio%
10.46
9.71
7.75
9.15
10.16
11.08
10.67
8.15
9.38
7.80
21.34
9.38
9.55
73
77.75
Shares (diluted)M
73.38
69.51
75.49
82.17
80.61
71.54
67.55
59.59
52.47
48.63
77.69
(9.61%)
(5.24%)
26
18.35
Buyback yield%
21.46
24.00
23.88
22.86
21.63
22.29
25.13
27.22
26.04
28.40
16.58
26.04
23.94
13
0.157
D/E ratiox
1.599
1.566
1.562
1.751
1.789
1.787
2.021
2.056
1.960
1.942
0.976
1.960
1.788
13
7.453
Enterprise valueNT$B
3.856
4.593
4.545
4.505
4.330
4.805
5.156
6.164
6.983
8.080
8.649
13.29%
7.29%
16
9.503
LT debtNT$B
14.81
17.56
17.57
19.39
22.86
27.73
31.16
36.97
43.72
51.81
2.209
17.78%
14.52%
66
Cost of revenue
5.92%
1.00×
Operating expenses
5.85%
0.99×
Goodwill & intangibles
19.02%