1.504
RevenueNT$B
0.741
0.798
0.846
0.923
1.001
1.096
1.154
1.259
1.325
1.410
1.598
7.08%
7.29%
73
27.85
Revenue growth%
15.76
15.57
18.42
19.87
19.35
21.56
18.75
18.85
18.09
15.95
15.58
18.75
18.58
58
28.05
Gross margin%
5.69
6.47
4.58
5.03
7.65
7.78
9.80
9.30
10.87
13.16
19.88
9.80
7.72
63
24.22
Operating margin%
22.50
25.04
25.82
27.83
28.93
31.78
31.38
28.86
28.99
30.45
3.22
30.45
28.90
36
19.06
Net margin%
5.21
4.10
5.90
7.64
9.66
7.66
4.69
3.42
1.42
0.40
3.57
3.42
4.95
18
26.98
P/E ratio (avg)x
27.92
28.36
27.77
29.31
31.10
28.04
31.14
31.34
32.55
33.76
36.86
31.34
30.21
19
24.09
EV/EBITx
9.688
10.92
12.25
11.74
12.84
13.18
14.51
14.24
16.00
14.51
6.277
14.51
13.01
48
29.42
FCF yield (avg)%
17.87
20.60
19.10
18.05
17.61
16.82
16.40
18.80
19.80
17.77
2.62
17.77
17.96
23
26.38
FCF margin%
11.75
8.83
5.95
3.78
4.19
4.48
4.10
1.76
1.84
0.40
3.52
1.84
4.15
64
0.868
FCF / Net incomex
0.120
0.137
0.138
0.147
0.152
0.173
0.182
0.180
0.175
0.180
1.258
0.180
0.162
37
26.79
ROIC%
9.03
8.53
6.47
5.75
4.05
3.18
4.74
5.21
5.70
4.07
28.05
4.74
5.45
9
20.77
Return on equity%
14.76
16.78
19.43
18.44
15.86
15.58
16.11
17.06
18.51
20.11
11.04
17.06
16.92
85
24.63
Return on assets%
19.41
22.03
19.83
21.28
21.48
23.54
25.42
24.97
23.07
25.20
18.74
24.97
22.55
77
2.86
EPSNT$
12.95
12.57
13.35
13.36
11.95
13.41
15.14
17.09
15.51
17.24
3.01
7.61%
3.75%
—
23.91
EPS growth%
2.37
0.42
1.01
3.32
2.41
5.40
7.55
10.44
8.72
8.76
20.01
8.72
4.36
59
14.48
Bookvalue per shNT$
2.86
3.07
3.34
3.47
3.37
3.32
2.92
3.16
3.35
3.39
3.18
0.13%
0.16%
—
12.26
FCF per shareNT$
12.50
12.75
13.25
14.04
12.58
11.49
12.39
12.82
13.83
14.98
9.22
3.56%
1.02%
—
7.81
Dividend per shNT$
14.61
16.24
17.59
19.13
18.54
17.85
17.45
17.41
17.34
19.54
4.95
1.05%
4.51%
—
12.91
Div yield (avg)%
17.69
16.89
18.76
17.11
19.81
19.18
19.85
19.02
18.57
16.74
24.97
19.02
18.67
83
21.88
Payout ratio%
11.45
9.83
8.30
7.88
10.45
7.92
7.72
6.09
7.52
7.72
26.70
7.72
7.90
86
65.44
Shares (diluted)M
91.47
108.9
120.4
118.4
128.4
142.4
157.5
170.1
185.4
210.2
64.14
10.36%
9.19%
83
11.98
Buyback yield%
20.09
18.94
19.82
22.24
21.49
20.39
21.05
18.83
17.17
14.91
27.98
18.83
19.96
78
1.415
D/E ratiox
1.052
1.198
1.159
1.316
1.576
1.688
1.789
2.073
2.209
2.283
1.548
2.073
1.632
24
0.555
Enterprise valueNT$B
0.117
0.124
0.133
0.134
0.147
0.156
0.148
0.140
0.149
0.142
1.738
(0.70%)
0.90%
56
1.371
LT debtNT$B
2.002
2.306
2.646
2.623
2.527
2.964
3.041
3.085
3.283
3.217
0.846
4.94%
5.53%
65
Cost of revenue
7.01%
0.97×
Operating expenses
7.97%
1.07×
Cash and investments
17.23%
Goodwill & intangibles
16.49%