5.000
RevenueNT$B
4.648
4.748
5.071
5.194
5.405
5.760
5.919
6.225
6.575
6.754
5.330
4.56%
4.21%
93
24.29
Revenue growth%
32.76
30.76
29.66
32.00
29.14
26.87
25.98
28.01
29.85
31.81
13.44
28.01
29.75
58
13.71
Gross margin%
12.97
13.69
14.85
17.49
15.13
14.01
12.66
12.09
11.62
10.39
29.71
12.09
13.33
30
14.39
Operating margin%
3.22
1.32
1.13
0.40
1.77
3.36
0.81
0.40
1.85
1.53
24.72
1.53
1.43
43
20.11
Net margin%
15.99
18.46
17.04
17.84
16.02
14.33
16.23
17.09
15.65
14.71
6.49
15.65
16.12
48
37.88
P/E ratio (avg)x
22.36
24.31
22.74
22.49
23.62
25.33
21.53
22.72
22.20
23.23
16.76
22.72
22.73
53
33.21
EV/EBITx
10.87
9.386
8.622
9.242
8.682
9.450
10.25
11.18
10.41
10.73
11.60
10.41
9.852
24
16.85
FCF yield (avg)%
25.88
25.53
26.74
24.95
27.86
25.36
22.59
23.03
25.00
26.25
5.80
25.00
25.45
77
26.76
FCF margin%
5.47
5.29
7.15
9.80
8.70
6.25
6.93
9.11
11.65
11.42
14.21
9.11
7.92
87
1.078
FCF / Net incomex
1.732
1.986
2.291
2.591
2.997
3.032
3.146
3.704
4.098
4.023
0.200
3.704
3.014
93
9.90
ROIC%
28.65
27.80
30.69
32.84
33.23
32.22
31.73
30.68
29.67
27.49
18.02
30.68
30.68
35
6.95
Return on equity%
27.45
24.56
23.86
25.94
28.67
27.46
25.90
27.67
24.89
26.45
20.13
26.45
26.19
29
15.03
Return on assets%
7.30
9.89
10.85
12.31
14.81
13.74
13.65
15.06
14.63
12.29
19.59
13.74
12.98
20
17.89
EPSNT$
13.13
13.68
14.58
14.10
13.99
13.75
15.44
14.22
14.65
15.23
19.14
1.71%
2.91%
—
20.26
EPS growth%
21.49
21.63
21.16
18.59
19.61
20.02
17.27
17.23
18.15
16.07
26.84
17.27
19.10
63
11.54
Bookvalue per shNT$
65.34
78.56
93.54
95.46
101.17
113.47
117.35
137.06
149.95
146.95
18.76
7.75%
10.39%
—
32.56
FCF per shareNT$
40.85
45.44
44.82
41.28
42.14
43.50
47.36
50.93
56.41
61.91
40.31
8.00%
3.97%
—
22.11
Dividend per shNT$
90.20
88.57
102.94
120.30
142.32
137.76
153.43
178.56
183.54
178.82
52.88
4.67%
7.60%
—
28.11
Div yield (avg)%
10.91
9.57
10.64
7.67
8.45
10.39
11.54
9.10
11.16
10.77
6.74
10.77
10.51
45
22.12
Payout ratio%
3.93
3.40
5.36
3.79
6.32
5.84
8.06
6.12
7.69
7.98
16.26
7.69
5.98
74
71.93
Shares (diluted)M
58.28
53.72
54.35
53.91
50.60
53.88
49.49
53.42
57.57
54.31
73.26
1.42%
(1.47%)
72
14.87
Buyback yield%
26.33
29.30
30.27
28.07
28.20
31.11
29.99
29.56
28.10
27.12
4.81
29.56
28.75
63
0.217
D/E ratiox
1.470
1.743
1.911
2.147
2.086
2.483
2.705
2.781
2.930
2.915
0.612
2.781
2.315
15
6.668
Enterprise valueNT$B
4.124
4.026
4.184
4.175
4.800
5.539
5.954
7.034
7.358
7.351
3.457
8.90%
6.83%
52
2.050
LT debtNT$B
4.445
3.989
4.193
3.729
4.100
3.604
3.890
3.995
4.365
4.517
1.101
1.96%
1.13%
6
Cost of revenue
4.28%
1.01×
Operating expenses
4.28%
1.01×