1.580
RevenueNT$B
1.760
1.819
1.840
1.922
1.945
2.026
2.072
2.128
2.253
2.361
1.716
3.95%
3.55%
9
26.80
Revenue growth%
4.11
2.60
4.10
4.22
6.26
3.61
0.81
0.40
0.40
0.40
23.21
0.40
3.11
69
20.75
Gross margin%
31.56
29.95
29.64
26.95
27.73
30.47
32.83
30.88
28.00
29.78
23.58
30.47
29.86
49
7.82
Operating margin%
27.24
25.40
25.19
25.58
24.41
26.91
29.65
29.27
28.38
30.96
8.47
29.27
27.07
86
14.22
Net margin%
24.91
26.55
27.08
27.50
28.56
28.87
28.14
28.74
30.37
28.52
17.94
28.74
28.33
80
37.53
P/E ratio (avg)x
32.68
31.93
29.26
28.85
32.91
35.70
33.19
32.49
29.79
34.06
16.53
33.19
32.59
17
21.28
EV/EBITx
21.74
21.32
24.11
23.58
25.36
24.97
28.47
31.31
34.37
37.40
26.11
31.31
25.17
10
5.23
FCF yield (avg)%
5.88
3.62
0.97
0.40
3.26
5.38
6.26
7.01
5.00
5.42
26.72
5.42
5.19
87
8.34
FCF margin%
6.80
7.77
7.91
8.84
8.13
10.29
11.26
13.27
14.23
14.22
16.97
13.27
9.56
64
1.371
FCF / Net incomex
0.547
0.582
0.573
0.550
0.612
0.546
0.582
0.535
0.559
0.583
1.343
0.559
0.566
89
22.34
ROIC%
25.45
25.76
27.25
26.78
29.62
29.22
30.42
32.57
31.59
31.90
20.50
31.59
29.42
60
18.66
Return on equity%
24.01
25.96
25.10
27.13
28.21
28.57
30.76
32.63
32.21
29.73
25.95
30.76
28.39
89
9.59
Return on assets%
12.20
14.39
14.69
16.19
16.04
13.76
14.51
13.64
13.68
10.70
28.04
13.68
14.07
43
1.41
EPSNT$
2.77
3.33
3.73
4.46
4.93
4.94
5.41
5.64
6.57
7.38
1.57
8.41%
11.14%
—
2.95
EPS growth%
28.45
29.00
27.10
24.72
23.76
25.74
22.82
23.85
23.53
21.15
25.09
23.53
24.28
61
3.07
Bookvalue per shNT$
4.14
4.33
4.44
4.55
4.79
4.90
4.85
4.85
5.70
6.32
1.27
5.71%
4.36%
—
4.76
FCF per shareNT$
3.29
3.10
2.78
3.08
3.37
3.51
3.11
3.12
2.91
2.84
1.02
(3.37%)
(2.46%)
—
2.10
Dividend per shNT$
3.88
3.73
3.64
3.40
3.36
3.04
2.99
2.60
2.30
2.54
2.72
(5.47%)
(3.65%)
—
29.56
Div yield (avg)%
15.81
12.99
13.12
16.04
13.06
10.34
10.56
11.68
11.65
9.98
6.91
10.56
12.33
39
18.62
Payout ratio%
24.22
26.88
24.95
23.61
24.38
23.96
22.74
21.60
23.84
24.92
28.96
23.84
24.09
17
136.2
Shares (diluted)M
192.2
195.2
216.4
226.1
240.3
266.5
249.4
285.8
326.1
353.4
132.0
8.02%
7.84%
70
21.40
Buyback yield%
12.30
11.16
13.57
14.32
17.24
14.51
16.92
14.50
17.24
17.67
14.01
16.92
14.50
17
1.423
D/E ratiox
2.636
2.620
2.887
2.930
2.981
3.536
3.544
4.184
4.939
5.542
1.503
4.184
3.259
15
1.266
Enterprise valueNT$B
0.893
0.852
0.786
0.665
0.672
0.714
0.709
0.635
0.660
0.699
1.723
0.81%
(2.62%)
85
0.965
LT debtNT$B
1.962
2.334
2.284
2.344
2.388
2.802
2.963
2.944
2.912
3.263
1.805
6.44%
5.44%
50
Cost of revenue
3.63%
1.01×
Operating expenses
3.20%
0.97×
Property and equipment
15.98%
Goodwill & intangibles
14.65%