2.916
RevenueNT$B
2.222
2.395
2.599
2.784
3.004
3.237
3.483
3.673
3.953
4.215
3.165
7.01%
7.55%
54
6.53
Revenue growth%
15.20
14.43
14.52
16.32
16.42
18.69
17.32
20.20
20.22
21.75
9.41
20.20
16.87
64
19.24
Gross margin%
6.82
4.01
6.17
6.37
5.51
6.58
7.45
10.44
12.13
9.37
7.58
9.37
6.70
90
21.25
Operating margin%
10.94
9.61
6.86
9.38
11.61
12.55
14.67
16.02
18.32
20.87
10.66
16.02
12.08
15
25.58
Net margin%
22.07
21.11
21.57
22.10
19.21
20.53
22.98
23.15
22.47
21.75
22.79
22.47
21.91
50
29.66
P/E ratio (avg)x
43.67
42.87
50.42
58.88
62.97
70.31
76.23
73.66
73.56
71.05
29.40
73.56
66.64
33
21.17
EV/EBITx
24.55
22.57
24.30
21.85
23.70
25.76
27.72
28.30
29.62
31.59
33.38
28.30
25.16
35
11.26
FCF yield (avg)%
3.01
5.11
5.91
3.11
4.96
2.52
3.22
5.03
7.64
7.90
12.25
5.03
5.00
20
25.06
FCF margin%
28.59
26.69
26.12
28.52
26.37
25.71
27.39
26.14
23.27
26.22
25.52
26.14
26.30
22
1.142
FCF / Net incomex
1.496
1.564
1.641
1.968
2.238
2.616
3.171
3.349
4.062
4.826
1.319
3.349
2.427
7
29.44
ROIC%
15.46
13.83
11.38
12.04
10.04
11.74
9.28
11.97
10.38
10.81
11.78
10.81
11.56
9
3.29
Return on equity%
36.19
34.69
35.65
33.31
33.78
35.55
33.19
36.10
34.34
36.27
17.90
35.55
35.12
54
14.17
Return on assets%
24.35
26.79
24.17
24.54
24.15
25.66
25.93
25.56
24.43
22.50
7.42
25.56
24.48
90
57.86
EPSNT$
55.17
51.71
55.23
51.77
49.23
54.70
50.82
51.56
46.35
49.94
60.37
0.29%
(1.56%)
—
16.46
EPS growth%
13.72
13.12
13.00
15.31
12.51
11.00
11.41
9.45
7.95
10.75
3.69
10.75
11.96
20
19.91
Bookvalue per shNT$
35.21
31.41
31.26
32.60
27.84
25.88
22.36
24.00
24.15
20.59
42.46
(5.86%)
(5.64%)
—
42.14
FCF per shareNT$
30.55
32.92
33.54
35.84
32.86
34.53
38.16
40.91
41.10
43.55
55.29
5.79%
3.92%
—
11.12
Dividend per shNT$
33.42
31.56
31.10
31.82
32.76
31.76
32.80
30.98
34.20
37.42
54.58
2.69%
1.77%
—
11.56
Div yield (avg)%
12.36
14.47
13.57
11.78
10.33
10.67
8.45
6.17
3.89
4.97
26.72
6.17
10.50
13
28.15
Payout ratio%
12.74
11.95
12.56
12.15
11.59
13.66
13.13
14.67
13.78
15.49
7.43
13.78
12.94
39
79.79
Shares (diluted)M
85.12
90.81
97.97
106.2
102.9
96.44
107.5
111.1
113.9
115.5
76.80
2.35%
3.30%
14
8.74
Buyback yield%
10.15
12.71
9.94
9.13
9.55
8.23
5.40
4.49
4.51
4.86
22.34
4.86
8.68
92
1.717
D/E ratiox
1.263
1.324
1.417
1.426
1.413
1.254
1.311
1.291
1.236
1.070
0.826
1.254
1.301
28
2.835
Enterprise valueNT$B
0.716
0.776
0.753
0.674
0.674
0.629
0.679
0.704
0.700
0.710
2.425
1.05%
(0.92%)
51
3.541
LT debtNT$B
3.298
3.212
3.100
3.139
3.471
3.482
4.008
4.361
4.814
5.285
2.870
8.78%
5.45%
85
Cost of revenue
7.62%
1.01×
Operating expenses
7.17%
0.97×
Goodwill & intangibles
21.10%