19.18
RevenueNT$B
7.833
8.625
9.234
9.939
11.00
12.01
13.22
14.49
15.80
17.05
21.20
9.17%
9.09%
44
26.31
Revenue growth%
20.88
23.58
25.52
27.48
26.69
27.63
25.41
26.67
26.03
27.18
21.30
26.67
26.35
8
11.65
Gross margin%
12.09
10.34
11.31
9.26
8.67
10.84
13.25
12.74
11.38
11.76
17.97
11.76
11.34
26
16.54
Operating margin%
21.22
22.16
21.91
21.67
19.86
22.28
25.18
23.29
25.98
28.96
6.51
25.18
22.22
80
22.08
Net margin%
15.83
15.63
12.65
11.29
14.19
14.57
13.87
15.32
13.60
15.15
3.64
14.57
14.38
51
31.84
P/E ratio (avg)x
14.53
15.40
15.96
16.35
17.97
18.84
20.35
23.08
25.77
25.20
9.631
23.08
18.40
80
23.46
EV/EBITx
7.579
7.656
7.672
7.605
7.345
7.238
7.099
7.594
8.398
8.996
15.33
7.594
7.600
30
12.03
FCF yield (avg)%
15.69
17.94
19.06
20.90
18.82
20.58
19.42
19.11
16.67
19.28
7.86
19.28
19.09
38
10.76
FCF margin%
26.06
28.42
29.25
26.38
28.70
26.28
28.19
28.17
26.43
28.48
23.98
28.17
28.18
61
1.486
FCF / Net incomex
0.913
0.784
0.798
0.775
0.665
0.649
0.628
0.637
0.582
0.586
0.525
0.628
0.657
27
22.46
ROIC%
4.32
1.70
0.40
2.98
1.82
1.18
0.40
0.70
2.09
0.40
20.77
0.70
1.44
89
14.77
Return on equity%
34.85
37.80
38.46
41.41
41.08
40.92
39.14
41.26
42.24
43.38
3.48
41.26
41.00
51
18.28
Return on assets%
5.43
6.97
8.10
10.13
8.93
11.50
11.13
13.58
11.39
12.88
18.84
11.50
10.63
35
207.64
EPSNT$
309.04
368.17
380.62
411.77
455.69
511.95
527.09
584.92
662.86
793.95
225.00
11.74%
10.71%
—
2.38
EPS growth%
28.62
31.46
29.41
27.11
24.58
22.00
23.02
25.94
26.51
25.23
24.58
25.23
26.23
55
118.09
Bookvalue per shNT$
137.13
124.33
114.13
117.28
110.92
112.51
118.82
132.71
136.78
129.43
67.93
3.14%
0.11%
—
311.24
FCF per shareNT$
289.52
322.42
361.52
393.20
413.32
405.67
454.03
526.57
513.26
568.90
310.65
6.60%
7.45%
—
254.87
Dividend per shNT$
82.93
77.11
77.20
86.87
91.30
90.42
104.57
97.59
102.36
110.16
48.26
3.83%
3.26%
—
3.99
Div yield (avg)%
26.25
27.25
26.09
28.71
30.70
33.19
35.56
36.08
35.86
37.26
9.52
35.86
31.94
79
7.56
Payout ratio%
33.20
33.66
35.03
36.94
35.42
34.98
35.02
35.71
38.53
37.62
24.27
35.71
35.23
63
68.03
Shares (diluted)M
89.94
95.45
104.4
94.94
98.57
106.8
119.5
117.4
114.7
102.6
67.55
0.80%
2.02%
49
5.85
Buyback yield%
5.11
3.98
1.05
1.59
3.78
5.18
7.23
8.78
9.74
7.29
9.15
7.29
5.15
17
1.684
D/E ratiox
2.458
2.682
2.940
3.139
3.226
3.520
4.093
3.992
4.437
5.146
1.547
4.093
3.373
52
4.452
Enterprise valueNT$B
14.08
13.73
15.27
15.43
14.88
15.50
16.42
17.96
18.42
21.58
9.829
7.72%
4.42%
17
10.19
LT debtNT$B
21.31
25.04
29.50
28.76
30.64
33.78
38.24
37.10
37.38
41.99
15.59
6.50%
8.53%
34
Cost of revenue
9.26%
1.02×
Operating expenses
8.10%
0.91×
Goodwill & intangibles
21.98%
Cash and investments
17.53%