0.601
RevenueNT$B
2.358
2.383
2.414
2.531
2.562
2.632
2.667
2.745
2.773
2.864
0.646
2.26%
2.33%
89
27.59
Revenue growth%
30.04
28.21
26.42
27.21
27.25
29.19
29.94
32.82
31.18
28.59
25.11
29.94
28.89
67
25.64
Gross margin%
7.03
4.33
5.59
6.44
7.81
8.47
10.89
11.45
9.70
7.14
13.69
9.70
7.48
55
28.10
Operating margin%
11.89
9.64
12.00
12.92
12.58
12.53
9.77
10.33
11.11
8.85
8.86
10.33
11.50
34
3.60
Net margin%
14.16
15.21
13.79
16.49
17.56
20.36
22.55
20.55
23.14
24.28
2.90
22.55
18.96
50
35.88
P/E ratio (avg)x
6.000
5.904
5.979
5.642
5.475
5.600
5.329
5.829
6.124
6.430
26.28
5.829
5.867
26
19.29
EV/EBITx
28.32
33.01
38.10
36.70
42.31
43.71
48.67
50.67
52.67
52.26
30.92
50.67
43.01
23
7.32
FCF yield (avg)%
12.71
13.18
12.27
13.41
13.73
13.78
14.82
12.05
13.97
12.10
21.26
13.78
13.29
34
13.99
FCF margin%
2.48
0.84
0.40
0.40
0.40
2.84
2.37
1.78
0.40
0.40
23.70
1.78
0.62
32
1.382
FCF / Net incomex
0.952
1.036
1.115
1.232
1.477
1.608
1.682
1.733
1.733
2.073
0.178
1.733
1.543
34
9.78
ROIC%
3.99
5.01
2.06
0.40
0.40
0.40
3.09
3.35
4.81
4.16
6.71
3.35
3.22
71
17.77
Return on equity%
4.56
6.47
5.03
2.30
2.01
1.03
0.58
0.40
0.40
0.40
7.11
0.40
1.52
87
7.26
Return on assets%
1.94
1.57
2.31
0.49
0.40
0.40
3.34
2.41
1.89
0.40
16.84
1.89
1.73
41
2.39
EPSNT$
9.79
10.68
12.74
13.41
15.41
17.80
17.07
19.83
19.33
22.71
2.67
8.07%
10.58%
—
19.76
EPS growth%
12.64
10.97
10.93
10.73
11.27
9.64
10.88
9.77
11.01
10.42
19.95
10.42
10.90
95
9.83
Bookvalue per shNT$
11.40
12.30
14.25
13.86
14.34
16.01
15.56
16.64
16.29
18.70
12.18
5.46%
5.17%
—
4.50
FCF per shareNT$
2.40
2.59
2.67
2.65
2.49
2.48
2.51
2.50
2.83
2.92
12.26
3.27%
2.19%
—
9.05
Dividend per shNT$
4.17
4.55
4.34
4.07
4.37
4.62
4.52
4.93
5.20
5.15
6.63
3.34%
3.39%
—
19.68
Div yield (avg)%
5.49
7.93
8.87
8.67
7.62
5.38
2.75
3.54
4.14
4.54
18.47
4.14
5.44
73
5.10
Payout ratio%
27.81
28.54
27.58
25.90
25.54
27.30
27.82
25.54
22.84
20.60
23.54
25.54
26.60
89
145.4
Shares (diluted)M
137.8
139.0
146.4
155.1
152.3
133.0
136.3
135.6
147.9
150.6
144.4
(0.22%)
1.46%
32
18.73
Buyback yield%
6.37
6.54
5.50
7.71
9.79
12.36
13.23
10.68
12.07
12.89
27.82
12.36
10.23
81
0.427
D/E ratiox
0.306
0.310
0.366
0.400
0.439
0.426
0.477
0.508
0.589
0.674
0.756
0.508
0.433
7
1.461
Enterprise valueNT$B
1.723
1.911
2.181
2.149
2.022
2.248
2.149
2.122
2.053
2.258
2.546
2.24%
3.75%
82
1.751
LT debtNT$B
3.384
3.622
3.815
3.854
3.646
4.158
4.167
3.818
4.073
4.231
2.512
3.02%
2.71%
88
Cost of revenue
2.20%
0.99×
Operating expenses
1.97%
0.97×
Cash and investments
18.01%