21.68
RevenueNT$B
20.47
21.43
21.67
22.32
23.04
23.51
24.71
25.40
26.73
26.98
23.55
3.21%
3.29%
20
23.67
Revenue growth%
17.87
19.00
20.26
22.51
19.82
18.51
18.35
15.38
17.23
16.93
29.47
17.23
18.43
35
7.12
Gross margin%
5.84
4.93
7.68
9.95
10.08
7.19
4.70
2.14
0.84
0.40
12.21
2.14
5.39
70
2.39
Operating margin%
35.11
37.62
36.52
35.86
37.29
35.48
33.93
32.61
32.70
30.27
9.23
32.70
35.30
53
26.51
Net margin%
27.33
30.05
29.07
28.19
29.99
29.54
27.29
26.46
25.07
23.04
11.96
26.46
27.76
59
30.06
P/E ratio (avg)x
19.71
19.72
18.79
19.48
20.20
21.33
22.17
21.16
18.76
17.24
11.21
21.16
19.71
53
37.81
EV/EBITx
9.488
9.240
9.966
9.684
8.816
9.706
10.20
10.51
9.310
8.438
26.76
9.706
9.586
34
3.35
FCF yield (avg)%
23.20
23.12
21.69
24.03
24.43
25.97
25.67
24.93
23.30
21.82
28.37
24.93
23.67
16
19.27
FCF margin%
19.53
19.13
18.55
16.24
16.41
17.48
16.34
16.00
14.15
11.93
12.39
16.00
16.37
24
1.436
FCF / Net incomex
3.177
3.838
4.230
4.249
4.491
5.303
6.155
6.959
7.397
8.503
0.520
6.959
4.897
31
8.81
ROIC%
2.36
4.62
6.00
6.48
4.43
4.25
5.68
6.56
4.72
4.17
24.44
4.72
4.67
89
24.83
Return on equity%
1.25
3.79
1.83
2.75
1.21
1.94
4.52
6.23
4.97
6.48
19.23
4.97
3.27
58
10.10
Return on assets%
16.24
15.76
17.71
19.69
20.52
23.36
23.28
24.72
25.81
27.73
9.34
24.72
21.90
94
16.49
EPSNT$
13.62
14.34
15.67
16.62
19.05
18.68
19.87
20.64
19.10
18.07
17.78
(1.05%)
2.84%
—
7.11
EPS growth%
29.59
27.27
27.74
27.04
26.75
25.54
26.42
24.84
22.30
21.03
6.67
24.84
26.59
21
27.81
Bookvalue per shNT$
33.70
32.79
36.35
37.34
37.74
41.99
46.12
50.23
51.56
59.03
12.65
9.36%
5.10%
—
28.35
FCF per shareNT$
6.73
7.08
6.07
5.13
4.33
3.88
3.71
3.41
3.44
3.69
15.16
(3.13%)
(6.77%)
—
23.22
Dividend per shNT$
21.23
23.18
21.53
21.97
25.14
27.14
25.40
28.49
28.64
30.98
6.80
4.26%
3.41%
—
9.27
Div yield (avg)%
21.47
23.81
22.48
22.61
25.48
23.67
26.47
23.75
23.73
21.81
13.26
23.73
23.70
86
20.28
Payout ratio%
9.07
7.00
6.22
6.18
6.60
6.46
3.98
3.46
1.40
3.11
12.96
3.46
6.20
88
467.8
Shares (diluted)M
331.8
324.1
316.7
296.7
270.4
281.9
268.2
279.1
293.9
296.0
475.8
1.83%
(2.11%)
88
15.74
Buyback yield%
20.76
21.39
18.62
20.47
21.62
24.08
26.08
26.65
29.15
27.17
14.25
26.65
22.85
47
0.283
D/E ratiox
2.176
2.147
2.300
2.652
3.002
3.483
3.633
4.245
4.805
5.271
1.220
4.245
3.242
93
16.28
Enterprise valueNT$B
1.389
1.369
1.456
1.591
1.692
1.734
1.861
2.017
1.820
1.903
9.801
2.38%
1.93%
43
1.015
LT debtNT$B
26.23
25.47
25.75
27.84
26.58
29.82
33.43
33.48
34.47
37.79
10.58
7.29%
3.68%
56
Cost of revenue
3.52%
1.02×
Operating expenses
2.66%
0.94×
Cash and investments
17.00%