0.431
RevenueNT$B
0.896
0.926
0.934
0.946
0.981
1.004
1.049
1.098
1.130
1.173
0.457
3.64%
3.13%
78
3.29
Revenue growth%
24.37
22.67
20.11
17.83
17.31
16.58
18.55
21.30
18.39
18.25
2.62
18.39
18.47
29
8.07
Gross margin%
23.80
21.98
24.51
26.00
23.02
24.26
21.56
18.67
18.44
15.89
16.98
18.67
22.50
62
21.53
Operating margin%
11.23
11.78
10.70
10.60
10.84
11.47
8.93
8.77
10.03
10.84
10.12
10.03
10.77
89
3.54
Net margin%
17.12
18.52
19.12
20.99
22.75
22.00
19.78
18.05
17.28
19.31
21.16
19.31
19.21
26
36.28
P/E ratio (avg)x
22.83
23.84
21.53
20.02
18.11
19.96
19.84
19.33
20.10
19.54
14.58
19.84
19.99
58
24.26
EV/EBITx
22.18
20.39
20.41
20.52
20.21
21.38
19.72
21.25
22.71
23.90
14.35
21.38
20.89
54
15.03
FCF yield (avg)%
8.80
10.46
7.76
6.92
9.50
11.21
12.23
10.08
11.99
11.16
9.38
11.21
10.27
59
28.51
FCF margin%
12.28
10.65
8.42
7.21
4.97
3.73
3.11
6.02
3.82
0.85
9.03
3.73
5.50
25
1.422
FCF / Net incomex
1.356
1.396
1.404
1.493
1.485
1.700
1.907
2.249
2.605
2.939
0.154
2.249
1.597
79
2.85
ROIC%
33.76
30.92
31.99
33.60
33.41
34.70
36.47
33.59
36.24
38.00
15.64
36.24
33.68
7
17.65
Return on equity%
27.02
26.70
28.71
26.26
23.53
21.13
21.11
19.59
21.85
22.44
5.85
21.13
22.98
61
12.57
Return on assets%
23.38
23.64
20.69
19.60
22.45
25.32
27.49
29.90
28.08
28.89
20.90
28.08
24.48
64
13.12
EPSNT$
2.89
2.68
2.83
2.86
3.05
3.14
3.46
3.39
3.83
3.60
13.93
3.37%
2.00%
—
2.19
EPS growth%
29.04
29.95
27.74
26.65
26.45
24.99
25.02
23.27
20.65
20.92
24.56
23.27
25.74
41
9.91
Bookvalue per shNT$
8.03
8.24
7.88
7.97
7.62
7.75
7.29
7.29
8.07
7.37
10.55
(0.67%)
0.07%
—
8.36
FCF per shareNT$
9.18
9.70
10.57
10.80
12.35
13.07
14.58
14.38
16.38
18.59
5.50
8.52%
7.84%
—
3.64
Dividend per shNT$
2.34
2.24
2.42
2.28
2.35
2.46
2.30
2.21
2.33
2.12
7.69
(2.06%)
(1.58%)
—
19.24
Div yield (avg)%
4.80
6.77
6.06
3.17
1.59
0.40
0.40
2.73
1.25
2.67
5.18
1.25
2.70
17
3.61
Payout ratio%
23.56
20.85
20.90
23.66
26.07
26.08
23.14
22.39
20.49
17.99
21.38
22.39
22.76
38
85.02
Shares (diluted)M
81.20
89.62
87.52
95.43
93.42
85.67
87.18
93.46
104.8
103.5
86.69
2.07%
1.87%
56
17.80
Buyback yield%
15.07
16.28
18.76
17.42
17.23
16.40
17.92
19.22
17.56
20.11
21.82
17.92
17.49
37
0.846
D/E ratiox
0.190
0.179
0.180
0.192
0.220
0.239
0.250
0.288
0.278
0.285
0.518
0.278
0.229
8
1,298
Enterprise valueNT$M
161.2
171.6
149.9
141.7
141.4
148.6
144.9
125.2
126.1
122.9
739.6
(2.76%)
(2.44%)
7
1.066
LT debtNT$B
1.364
1.354
1.353
1.328
1.443
1.615
1.822
1.891
2.052
2.096
0.503
7.74%
4.29%
18
Cost of revenue
3.14%
1.00×
Operating expenses
2.99%
0.99×
Cash and investments
17.43%