0.468
RevenueNT$B
1.278
1.370
1.491
1.596
1.668
1.751
1.882
2.015
2.120
2.278
0.521
6.43%
6.54%
46
14.94
Revenue growth%
19.67
17.72
18.30
18.61
17.14
14.74
16.37
17.63
17.82
19.24
9.04
17.63
17.77
76
17.22
Gross margin%
0.40
1.76
0.44
1.98
0.40
0.80
0.84
0.40
0.40
0.40
2.99
0.40
0.42
54
2.42
Operating margin%
15.75
16.51
18.73
17.04
17.92
16.10
17.06
14.87
17.86
20.45
13.54
17.06
17.05
70
13.41
Net margin%
0.40
2.12
0.40
0.40
0.57
0.40
1.83
4.02
5.93
6.54
23.39
4.02
1.20
53
21.10
P/E ratio (avg)x
24.37
26.75
26.47
29.53
27.60
29.62
26.39
24.94
26.28
28.53
14.71
26.39
26.61
80
35.98
EV/EBITx
14.10
16.59
18.73
20.43
22.95
23.94
24.29
23.49
24.51
27.41
36.72
24.29
23.22
21
7.53
FCF yield (avg)%
20.94
21.47
22.44
22.61
20.46
21.13
19.58
20.90
21.23
18.65
9.51
20.90
21.04
17
23.64
FCF margin%
16.17
16.20
18.26
18.99
17.59
15.65
13.60
13.26
13.34
12.05
22.80
13.34
15.91
10
1.420
FCF / Net incomex
2.684
2.622
3.099
3.134
3.242
3.565
4.217
4.261
4.530
5.129
0.632
4.261
3.403
64
22.97
ROIC%
27.56
25.86
28.42
30.77
30.62
29.24
30.62
27.79
26.27
26.24
11.46
27.79
28.11
14
27.25
Return on equity%
10.92
11.90
14.55
15.27
13.87
11.60
11.09
11.71
10.25
9.75
28.69
11.09
11.65
61
28.67
Return on assets%
16.12
15.61
17.83
18.57
21.14
20.46
17.49
17.78
20.12
22.56
10.94
20.12
18.20
55
0.67
EPSNT$
0.62
0.64
0.71
0.70
0.70
0.65
0.66
0.67
0.64
0.60
0.72
(2.83%)
(1.50%)
—
4.89
EPS growth%
18.51
18.42
20.85
19.93
21.25
23.60
25.66
25.36
25.18
25.25
14.83
25.25
22.43
19
1.78
Bookvalue per shNT$
2.92
3.13
3.24
2.80
3.02
2.91
2.71
2.84
2.90
2.53
1.20
(3.47%)
(2.65%)
—
1.51
FCF per shareNT$
1.06
1.00
0.85
0.82
0.88
0.75
0.81
0.76
0.66
0.62
1.25
(6.87%)
(6.29%)
—
2.15
Dividend per shNT$
3.28
3.25
3.13
2.97
3.08
3.08
3.23
3.51
3.89
3.83
3.30
4.41%
1.51%
—
3.20
Div yield (avg)%
8.16
9.53
10.03
10.69
9.41
8.79
9.23
12.03
12.70
12.67
5.98
12.03
9.78
25
2.41
Payout ratio%
14.29
17.18
15.30
15.71
14.21
12.31
13.77
15.16
14.73
13.53
3.91
13.77
14.51
94
136.5
Shares (diluted)M
146.5
150.8
146.9
141.6
148.6
143.4
141.8
142.1
152.5
166.8
142.9
2.33%
2.25%
33
4.64
Buyback yield%
25.32
23.96
21.43
20.12
20.96
18.34
18.88
21.10
24.06
26.87
15.04
21.10
21.27
77
1.576
D/E ratiox
1.462
1.514
1.461
1.429
1.421
1.468
1.389
1.351
1.501
1.405
1.315
1.405
1.445
62
1.048
Enterprise valueNT$B
0.986
1.018
1.034
1.020
1.116
1.176
1.013
0.993
0.884
0.844
0.609
(5.44%)
(2.36%)
77
0.291
LT debtNT$B
1.684
1.821
2.062
2.317
2.329
2.279
2.138
2.195
2.471
2.397
0.754
0.58%
4.12%
9
Cost of revenue
6.46%
0.99×
Operating expenses
6.49%
1.00×
Cash and investments
17.15%