1.452
RevenueNT$B
1.600
1.639
1.655
1.700
1.733
1.800
1.828
1.840
1.845
1.844
1.522
1.25%
1.79%
26
9.10
Revenue growth%
19.40
21.40
19.59
17.71
15.91
14.27
14.91
13.18
11.94
10.72
22.74
13.18
15.41
17
5.88
Gross margin%
13.92
15.45
12.81
10.65
11.79
13.58
14.49
16.04
17.91
19.64
14.43
16.04
14.21
67
20.64
Operating margin%
26.95
24.40
26.07
27.36
26.24
26.81
23.82
24.12
26.63
26.71
5.68
26.63
26.44
35
2.36
Net margin%
17.10
17.86
20.65
19.21
18.05
19.77
17.58
17.80
15.42
12.73
29.12
17.58
17.83
6
37.55
P/E ratio (avg)x
53.13
59.88
59.86
55.50
54.46
59.50
61.16
57.78
59.75
57.49
7.429
59.50
58.64
9
24.06
EV/EBITx
45.16
48.66
49.74
48.61
49.70
50.95
56.26
66.36
75.78
85.67
32.16
66.36
50.35
71
12.06
FCF yield (avg)%
24.91
23.73
21.46
21.91
22.60
25.26
25.01
24.03
21.91
19.12
13.17
24.03
23.17
91
17.72
FCF margin%
9.75
12.34
12.34
11.05
12.11
9.33
11.58
14.40
15.44
14.45
13.39
14.40
12.22
63
1.599
FCF / Net incomex
0.525
0.627
0.692
0.708
0.778
0.814
0.914
1.066
1.209
1.236
1.494
1.066
0.796
52
24.45
ROIC%
13.03
14.81
12.54
11.09
8.46
8.99
8.93
11.84
13.64
11.75
28.28
11.75
11.80
82
23.76
Return on equity%
27.37
25.62
27.32
30.00
31.17
33.74
35.33
32.52
31.76
33.54
25.99
33.54
31.46
59
2.70
Return on assets%
12.22
9.74
10.92
12.33
14.12
13.01
14.02
11.81
10.93
8.45
27.14
11.81
12.02
30
18.22
EPSNT$
17.20
16.49
19.61
22.52
24.53
27.45
27.70
27.96
30.96
31.14
19.97
4.89%
5.99%
—
23.80
EPS growth%
27.38
26.00
23.58
22.36
21.28
20.03
18.00
17.69
19.50
20.13
5.84
19.50
20.71
11
28.69
Bookvalue per shNT$
10.91
9.45
8.29
7.48
8.05
7.85
6.85
6.92
6.81
6.24
18.99
(4.96%)
(5.16%)
—
28.93
FCF per shareNT$
10.91
12.21
11.45
12.26
12.95
13.98
13.38
13.94
14.11
16.42
25.29
4.87%
5.09%
—
7.13
Dividend per shNT$
30.88
36.00
43.53
47.41
50.05
51.69
50.71
55.93
55.24
55.55
17.32
2.11%
5.96%
—
19.01
Div yield (avg)%
17.15
17.57
20.19
21.71
20.74
20.31
21.04
20.78
21.35
20.95
3.24
20.95
20.76
37
23.41
Payout ratio%
8.55
8.38
11.29
12.19
11.15
14.02
14.46
14.60
14.26
14.29
19.67
14.29
13.10
55
38.79
Shares (diluted)M
28.44
30.46
27.56
26.86
24.81
26.85
29.47
31.35
30.75
31.93
38.03
5.18%
1.70%
60
16.02
Buyback yield%
12.59
13.63
16.40
14.32
12.26
13.39
15.70
17.96
15.92
14.79
17.32
15.70
14.55
70
1.281
D/E ratiox
0.729
0.672
0.700
0.645
0.643
0.690
0.685
0.720
0.664
0.664
0.799
0.685
0.679
81
804.8
Enterprise valueNT$M
136.5
141.1
131.8
122.8
110.2
106.0
94.43
85.30
76.37
84.33
683.4
(5.22%)
(5.39%)
16
1.711
LT debtNT$B
1.583
1.801
1.965
2.121
2.231
2.190
2.256
2.175
2.171
2.458
1.018
1.96%
4.02%
55
Cost of revenue
1.57%
0.98×
Operating expenses
2.31%
1.05×
Goodwill & intangibles
23.46%