4.800
RevenueNT$B
3.661
3.877
4.113
4.366
4.692
5.050
5.297
5.614
5.845
6.107
5.123
5.41%
5.54%
79
12.31
Revenue growth%
30.25
27.70
25.36
24.41
27.39
26.85
23.98
23.89
21.65
19.47
12.84
23.89
24.89
9
24.11
Gross margin%
7.11
9.59
8.02
5.63
4.07
2.64
4.37
3.75
1.58
3.33
3.99
3.33
4.22
90
29.69
Operating margin%
15.65
17.50
17.98
18.82
18.17
20.16
17.48
19.79
18.23
17.10
14.95
18.23
18.07
69
3.40
Net margin%
16.85
14.13
15.46
15.77
13.73
16.29
14.94
17.81
17.25
14.28
19.50
16.29
15.62
81
25.29
P/E ratio (avg)x
38.72
38.03
36.26
36.95
41.00
46.79
43.72
44.88
48.28
50.67
11.94
46.79
42.36
6
6.856
EV/EBITx
9.442
10.48
9.629
9.024
8.162
7.661
8.501
8.985
8.345
9.090
35.06
8.501
9.005
52
14.40
FCF yield (avg)%
15.89
18.20
17.22
14.45
13.73
16.61
14.21
12.96
13.44
13.90
21.94
13.90
14.33
9
22.45
FCF margin%
9.28
10.91
11.93
10.84
11.79
9.71
8.24
6.93
6.03
7.19
7.80
7.19
9.49
94
0.636
FCF / Net incomex
1.898
1.714
1.713
1.647
1.456
1.362
1.255
1.180
1.115
1.192
0.389
1.192
1.409
88
26.83
ROIC%
6.73
9.30
8.93
7.53
8.30
8.77
6.59
7.38
10.27
8.69
11.20
8.69
8.50
62
22.99
Return on equity%
13.46
14.54
12.27
11.90
13.00
14.18
17.11
16.05
16.47
19.22
23.53
16.47
14.36
29
23.27
Return on assets%
6.89
8.42
6.73
6.98
4.21
5.98
7.85
5.13
4.82
6.61
15.40
5.98
6.67
71
9.42
EPSNT$
4.07
4.07
3.83
3.37
3.24
3.33
3.49
3.14
3.37
3.67
9.90
2.53%
(0.81%)
—
6.37
EPS growth%
12.64
13.43
10.56
9.24
8.61
10.28
8.47
7.32
8.65
10.26
23.00
8.65
9.75
66
2.54
Bookvalue per shNT$
2.05
2.20
1.95
1.96
2.10
2.21
2.27
2.16
2.30
2.05
9.39
(0.55%)
(1.47%)
—
4.92
FCF per shareNT$
14.04
16.24
19.30
20.89
21.51
23.00
27.15
30.73
35.25
34.77
8.17
10.08%
10.68%
—
5.18
Dividend per shNT$
15.02
15.51
15.48
15.32
15.53
18.24
20.96
23.93
25.65
25.18
8.11
10.15%
5.38%
—
6.93
Div yield (avg)%
1.37
4.02
5.55
8.01
8.38
6.71
9.64
11.27
12.57
13.17
14.60
11.27
8.20
54
17.70
Payout ratio%
2.02
2.17
2.39
3.60
2.79
2.40
1.98
4.70
2.50
0.89
24.33
2.40
2.39
30
129.3
Shares (diluted)M
134.4
128.4
144.9
160.8
169.7
181.8
187.5
196.0
213.9
235.5
126.4
6.78%
6.83%
38
23.58
Buyback yield%
18.57
17.71
15.46
15.38
12.63
14.52
15.93
12.94
15.68
13.68
24.11
14.52
15.42
85
0.283
D/E ratiox
0.380
0.407
0.394
0.377
0.353
0.390
0.353
0.402
0.375
0.347
1.334
0.375
0.378
75
4.576
Enterprise valueNT$B
3.905
3.710
3.935
3.952
4.033
4.150
4.689
4.874
5.315
5.055
3.708
4.62%
3.44%
77
2.506
LT debtNT$B
0.516
0.545
0.528
0.585
0.580
0.625
0.586
0.525
0.488
0.547
4.866
(1.17%)
0.21%
25
Cost of revenue
5.35%
0.98×
Operating expenses
6.28%
1.07×
Goodwill & intangibles
13.82%