1.063
RevenueNT$B
0.996
1.016
1.071
1.133
1.200
1.231
1.281
1.333
1.377
1.415
1.184
3.34%
4.17%
90
11.67
Revenue growth%
10.03
10.45
9.96
9.05
8.35
7.45
6.79
9.48
8.02
8.69
6.44
8.02
8.87
48
13.66
Gross margin%
23.83
25.37
25.94
25.80
28.04
26.12
25.96
28.88
28.80
31.33
5.22
28.80
26.04
36
24.00
Operating margin%
0.40
0.40
0.40
0.40
0.40
2.11
3.51
4.17
1.48
2.50
9.49
2.50
0.94
65
11.09
Net margin%
26.37
26.94
29.13
30.41
27.44
25.54
25.12
22.37
23.53
21.00
12.33
23.53
25.96
49
25.01
P/E ratio (avg)x
13.41
14.90
15.86
16.30
16.36
15.27
13.70
13.62
14.31
13.00
33.23
13.70
14.61
8
16.88
EV/EBITx
19.05
22.73
22.24
21.28
23.30
26.88
27.84
31.00
30.31
30.67
10.26
30.31
25.09
74
17.86
FCF yield (avg)%
37.41
39.98
38.12
37.94
37.08
39.91
39.60
41.39
43.78
44.19
27.12
41.39
39.75
82
22.35
FCF margin%
33.01
32.29
32.44
31.20
29.59
29.59
28.93
27.98
29.61
31.64
25.80
29.59
30.41
27
0.454
FCF / Net incomex
1.349
1.462
1.556
1.575
1.776
1.840
1.886
1.956
2.029
2.260
1.453
1.956
1.808
28
22.48
ROIC%
8.66
9.26
8.30
6.95
8.76
7.42
7.14
5.55
6.82
4.53
9.94
6.82
7.28
5
19.74
Return on equity%
8.42
5.96
6.11
4.40
5.26
7.58
8.96
10.74
9.47
9.09
5.15
9.09
8.00
83
8.44
Return on assets%
11.20
11.67
10.57
7.81
7.10
5.40
4.51
1.69
0.40
2.24
2.43
2.24
6.25
47
1.76
EPSNT$
2.13
2.55
3.05
3.40
3.43
3.55
4.10
4.68
5.17
5.59
1.80
10.25%
10.88%
—
20.97
EPS growth%
13.88
10.95
11.76
13.93
13.40
11.88
13.11
10.23
11.07
9.62
12.89
11.07
11.82
89
1.45
Bookvalue per shNT$
1.18
1.30
1.40
1.32
1.34
1.35
1.43
1.56
1.50
1.43
1.06
1.25%
3.20%
—
2.24
FCF per shareNT$
2.14
2.11
2.14
2.23
2.30
2.55
2.46
2.33
2.64
2.47
2.19
1.50%
2.85%
—
2.15
Dividend per shNT$
2.06
2.23
2.07
2.05
1.98
2.06
2.21
2.22
2.23
2.18
0.76
1.89%
1.59%
—
11.43
Div yield (avg)%
22.72
22.23
23.54
22.99
25.50
27.93
28.36
26.02
23.76
23.08
2.04
26.02
23.65
79
11.61
Payout ratio%
4.58
7.38
4.72
4.44
6.70
8.82
10.37
7.47
8.94
10.64
24.45
8.94
7.43
6
218.9
Shares (diluted)M
235.1
220.6
247.9
240.3
252.0
283.3
327.2
334.8
387.1
437.9
228.2
11.69%
6.08%
28
23.51
Buyback yield%
29.67
27.89
26.73
24.30
27.07
24.45
27.33
25.93
24.22
24.72
21.11
24.72
26.33
33
0.297
D/E ratiox
0.191
0.164
0.169
0.182
0.179
0.161
0.156
0.140
0.128
0.118
0.497
0.140
0.163
75
951.6
Enterprise valueNT$M
50.75
47.63
44.15
49.11
49.39
47.02
47.44
50.62
53.85
54.12
105.9
1.85%
0.12%
66
0.215
LT debtNT$B
0.425
0.461
0.537
0.637
0.758
0.825
0.978
1.004
1.022
1.081
0.660
7.37%
10.42%
95
Cost of revenue
4.17%
1.00×
Operating expenses
3.57%
0.94×
Goodwill & intangibles
19.15%