3.341
RevenueNT$B
6.173
6.396
6.528
6.872
7.082
7.456
7.876
8.143
8.538
8.916
3.443
4.71%
4.29%
64
25.52
Revenue growth%
10.43
8.69
7.77
7.60
9.62
10.01
8.23
9.35
8.04
9.04
24.93
9.04
8.87
53
13.01
Gross margin%
6.46
8.26
6.15
6.79
6.07
6.87
3.88
2.59
2.31
3.81
3.03
3.81
6.11
19
14.36
Operating margin%
19.23
18.87
19.09
16.31
18.38
19.84
19.65
21.59
20.73
21.85
26.67
20.73
19.44
21
27.29
Net margin%
19.91
21.10
20.92
22.33
22.87
24.42
22.08
21.85
20.09
17.34
15.56
21.85
21.47
47
14.35
P/E ratio (avg)x
31.27
35.11
34.15
32.61
37.37
38.19
42.86
42.56
45.72
45.13
35.74
42.86
37.78
47
24.61
EV/EBITx
53.19
59.69
68.30
78.00
92.88
109.1
127.9
131.3
142.2
160.5
31.93
131.3
101.0
27
17.96
FCF yield (avg)%
20.43
20.48
20.70
21.91
22.70
20.30
18.04
16.10
15.88
14.72
23.09
16.10
20.37
73
22.70
FCF margin%
29.88
31.48
30.07
31.78
32.07
29.90
28.72
29.73
30.08
30.42
15.09
29.90
30.08
45
1.786
FCF / Net incomex
1.506
1.540
1.681
1.947
1.936
2.082
2.380
2.705
2.974
2.824
0.616
2.705
2.014
88
17.05
ROIC%
22.14
22.01
21.62
24.43
22.39
25.32
26.79
25.70
26.53
29.29
8.41
26.53
24.87
67
2.49
Return on equity%
20.05
19.83
17.75
16.88
14.19
16.32
15.10
14.47
14.39
11.87
24.99
14.47
15.71
72
15.80
Return on assets%
22.12
19.66
21.79
22.76
22.72
20.06
21.05
22.09
22.44
24.00
26.71
22.09
22.11
9
6.12
EPSNT$
5.30
5.37
6.48
6.31
7.06
8.52
9.07
10.42
11.69
12.50
6.51
12.12%
9.23%
—
10.26
EPS growth%
15.20
17.75
19.94
20.60
21.53
19.02
18.63
19.30
21.36
22.70
26.25
19.30
19.62
85
4.09
Bookvalue per shNT$
5.17
5.71
5.75
5.13
5.74
5.55
5.24
5.75
5.64
5.60
3.48
(0.51%)
(0.41%)
—
6.94
FCF per shareNT$
1.85
1.89
1.71
1.65
1.55
1.38
1.42
1.26
1.12
1.11
3.46
(6.50%)
(5.14%)
—
3.95
Dividend per shNT$
5.91
6.12
6.17
6.82
8.01
9.12
8.99
9.84
11.63
12.55
5.96
9.39%
7.80%
—
27.91
Div yield (avg)%
24.87
25.63
24.59
23.62
20.99
22.58
23.45
24.26
23.21
23.77
19.32
23.45
23.70
61
12.79
Payout ratio%
18.14
19.05
21.96
22.52
22.16
24.97
24.13
22.23
22.76
23.00
20.88
23.00
22.37
84
731.7
Shares (diluted)M
746.4
708.9
686.6
731.9
683.2
633.8
678.9
645.6
571.4
525.4
744.7
(5.12%)
(4.27%)
77
6.34
Buyback yield%
8.20
8.05
5.68
5.14
8.07
8.90
8.22
10.17
12.24
10.44
24.18
10.17
8.21
8
1.305
D/E ratiox
1.206
1.396
1.595
1.520
1.648
1.667
1.869
2.185
2.138
2.333
0.114
2.138
1.658
81
0.698
Enterprise valueNT$B
1.423
1.547
1.797
1.708
1.954
1.989
2.148
2.317
2.424
2.868
3.590
7.98%
7.24%
10
3.007
LT debtNT$B
7.959
8.586
7.850
8.410
8.606
8.997
8.989
7.995
7.519
7.710
1.597
(2.18%)
(0.72%)
61
Cost of revenue
4.21%
0.99×
Operating expenses
4.41%
1.01×