0.613
RevenueNT$B
1.220
1.207
1.186
1.202
1.198
1.184
1.208
1.211
1.189
1.202
0.653
0.07%
0.04%
41
24.39
Revenue growth%
14.72
13.74
11.64
14.48
15.00
13.43
16.09
16.82
17.35
16.53
4.13
16.53
14.86
94
14.21
Gross margin%
4.91
7.57
6.75
8.80
11.12
12.00
9.12
11.06
11.00
13.91
27.53
11.06
10.06
38
27.58
Operating margin%
21.62
18.94
19.81
16.98
19.47
20.32
18.65
19.42
19.01
17.67
22.60
19.01
19.22
88
27.17
Net margin%
22.84
21.53
23.76
22.50
25.39
23.78
26.69
24.96
25.78
27.13
25.08
25.78
24.37
15
18.34
P/E ratio (avg)x
60.53
71.60
85.55
90.28
105.3
124.2
122.9
121.6
139.0
152.8
33.93
124.2
113.5
19
8.377
EV/EBITx
38.81
43.40
51.28
57.27
62.34
62.48
72.92
70.97
82.01
86.18
23.19
72.92
62.41
52
4.05
FCF yield (avg)%
21.28
20.92
20.14
17.49
19.89
21.24
22.31
23.21
22.95
24.11
23.65
22.95
21.26
77
18.92
FCF margin%
3.58
4.00
4.89
7.53
10.23
7.77
5.10
3.84
3.95
6.58
12.83
5.10
4.99
13
0.812
FCF / Net incomex
0.292
0.309
0.289
0.282
0.282
0.275
0.264
0.258
0.251
0.274
0.124
0.264
0.278
74
9.68
ROIC%
22.83
20.09
22.93
22.67
23.53
24.46
22.43
23.42
25.43
25.05
14.55
24.46
23.17
92
25.99
Return on equity%
26.53
26.43
23.75
20.93
19.98
20.64
22.72
20.47
19.52
18.50
11.14
20.47
20.79
87
29.83
Return on assets%
30.65
29.66
27.91
28.39
30.19
30.11
27.68
26.04
24.39
25.89
28.44
26.04
28.15
40
4.79
EPSNT$
2.20
2.06
2.20
2.39
2.33
2.52
2.79
2.88
2.79
2.99
5.25
5.15%
2.56%
—
29.47
EPS growth%
12.68
13.66
12.74
9.81
12.15
11.51
9.03
11.26
12.83
13.39
10.45
11.51
12.41
55
7.56
Bookvalue per shNT$
1.75
1.90
2.17
2.47
2.71
2.85
3.02
3.06
3.06
2.89
1.89
1.27%
5.64%
—
7.19
FCF per shareNT$
5.91
5.33
5.39
5.22
5.07
4.44
4.02
4.14
3.80
3.60
6.18
(6.63%)
(5.85%)
—
2.59
Dividend per shNT$
4.41
4.76
4.76
4.74
5.39
5.15
4.75
4.70
4.95
5.28
7.32
(0.40%)
1.96%
—
25.08
Div yield (avg)%
30.00
32.81
32.17
32.92
35.39
37.40
35.35
36.13
38.99
38.92
14.99
37.40
35.37
78
4.45
Payout ratio%
17.79
18.92
18.42
16.72
14.66
16.86
17.85
15.75
14.43
15.05
2.28
15.75
16.79
31
67.71
Shares (diluted)M
62.55
59.89
53.16
47.34
47.72
46.12
40.25
41.98
39.31
36.27
70.12
(5.34%)
(4.59%)
33
29.33
Buyback yield%
11.86
11.12
9.85
7.20
7.36
4.70
3.92
2.37
0.52
0.64
12.75
2.37
5.95
71
1.479
D/E ratiox
1.036
0.914
0.885
0.823
0.836
0.909
0.971
0.889
0.891
0.864
0.596
0.891
0.890
79
977.9
Enterprise valueNT$M
743.2
763.5
698.4
653.3
687.9
732.7
769.6
695.5
719.4
744.1
957.3
1.58%
(1.01%)
58
0.474
LT debtNT$B
0.717
0.781
0.791
0.793
0.930
0.923
0.913
1.063
1.190
1.258
0.657
6.22%
6.47%
68
Cost of revenue
0.15%
1.01×
Operating expenses
0.11%
1.01×
Goodwill & intangibles
20.35%
Cash and investments
19.38%