0.550
RevenueNT$B
1.212
1.242
1.282
1.308
1.325
1.360
1.411
1.421
1.441
1.457
0.602
1.91%
2.26%
41
8.40
Revenue growth%
16.22
16.65
18.83
17.11
17.12
15.40
15.57
14.57
13.18
12.85
28.12
14.57
15.89
62
6.24
Gross margin%
36.42
35.11
37.74
40.71
40.48
40.93
42.29
43.80
42.25
43.05
14.77
42.29
40.82
89
17.02
Operating margin%
4.50
2.65
0.90
3.09
3.22
5.48
5.05
7.57
8.57
11.52
28.00
7.57
4.77
58
23.12
Net margin%
8.87
8.13
6.16
9.01
8.14
9.63
8.43
7.52
8.93
9.40
10.55
8.93
8.65
22
11.37
P/E ratio (avg)x
32.92
28.13
25.53
24.76
23.71
20.42
19.48
19.28
16.73
15.49
27.65
19.28
22.06
23
29.74
EV/EBITx
14.09
15.65
14.81
17.32
19.89
22.75
25.16
26.74
28.67
33.37
21.27
26.74
21.32
78
7.74
FCF yield (avg)%
9.08
8.89
8.65
10.71
13.70
13.72
10.90
13.48
11.04
13.77
13.37
13.48
10.97
39
29.03
FCF margin%
20.15
21.64
22.08
21.50
22.16
25.07
27.63
29.62
30.07
31.81
13.77
29.62
23.61
84
0.870
FCF / Net incomex
1.454
1.381
1.390
1.239
1.287
1.147
1.141
1.074
1.085
1.107
1.383
1.107
1.193
85
8.00
ROIC%
19.53
19.68
18.20
17.29
19.72
21.49
21.39
23.39
22.07
20.57
6.16
21.49
20.15
45
28.12
Return on equity%
13.81
16.74
14.07
12.53
11.36
12.68
12.13
12.41
12.57
11.63
8.09
12.41
12.55
61
26.23
Return on assets%
19.26
19.15
17.71
20.48
21.75
18.89
16.75
17.82
20.50
20.87
29.80
18.89
19.21
77
13.21
EPSNT$
13.24
14.28
14.85
13.68
14.36
15.14
16.47
17.03
16.96
16.75
14.42
3.13%
1.86%
—
27.71
EPS growth%
10.54
13.04
10.68
10.99
11.84
12.09
10.27
10.36
8.46
7.81
17.72
10.27
10.61
64
8.67
Bookvalue per shNT$
9.28
9.40
9.62
9.58
9.52
9.32
9.94
8.83
9.23
9.86
5.53
0.69%
1.21%
—
9.92
FCF per shareNT$
8.72
9.67
9.67
9.96
9.86
10.83
10.06
9.93
11.14
10.77
11.85
1.77%
1.23%
—
14.32
Dividend per shNT$
23.59
27.98
27.58
32.83
34.80
39.28
39.76
47.76
49.22
48.99
3.56
7.08%
9.55%
—
16.76
Div yield (avg)%
0.62
1.24
0.40
0.64
1.55
0.40
2.52
5.29
6.09
8.84
11.86
5.29
1.40
83
29.19
Payout ratio%
17.85
20.59
23.01
23.35
26.35
24.45
26.81
24.60
27.19
27.17
23.64
26.81
24.53
76
113.8
Shares (diluted)M
136.1
159.8
153.1
164.1
177.2
189.8
207.9
224.9
266.4
316.5
118.5
12.29%
8.36%
53
23.83
Buyback yield%
7.27
8.93
11.87
10.56
9.64
6.88
6.72
9.66
7.79
5.93
21.96
6.88
8.36
91
1.297
D/E ratiox
0.910
1.092
1.324
1.460
1.739
1.839
2.090
2.367
2.490
2.578
0.221
2.367
1.789
34
1.115
Enterprise valueNT$B
1.992
2.174
2.517
2.753
2.752
2.904
2.876
2.770
2.701
2.917
0.789
1.17%
4.47%
55
0.734
LT debtNT$B
1.489
1.569
1.814
1.960
2.066
2.335
2.231
2.392
2.388
2.572
0.224
4.48%
5.98%
74
Cost of revenue
2.05%
0.98×
Operating expenses
3.32%
1.11×
Goodwill & intangibles
17.44%