0.254
RevenueNT$B
0.795
0.848
0.899
0.931
0.974
1.050
1.134
1.211
1.283
1.354
0.264
6.82%
6.29%
29
3.23
Revenue growth%
23.63
23.10
26.07
27.27
27.38
27.73
26.26
26.85
24.98
26.76
29.62
26.76
26.51
90
7.65
Gross margin%
6.21
3.98
5.89
3.48
0.96
2.14
1.81
1.71
2.83
2.51
10.96
2.14
2.67
53
19.45
Operating margin%
29.21
29.35
31.56
31.56
30.83
29.32
28.22
28.01
28.46
29.84
22.72
28.46
29.33
47
9.80
Net margin%
9.92
9.47
12.23
9.94
11.50
10.37
8.94
7.89
8.36
5.45
7.74
8.36
9.69
17
26.09
P/E ratio (avg)x
6.057
6.689
7.149
7.261
7.469
7.336
6.860
7.037
6.333
6.843
35.41
6.860
6.949
53
11.84
EV/EBITx
16.09
15.90
18.89
19.81
19.66
21.34
20.69
20.20
23.61
24.12
12.79
21.34
20.00
88
7.82
FCF yield (avg)%
33.79
31.38
31.92
29.55
30.83
32.29
32.63
30.90
30.15
31.86
3.11
31.86
31.62
79
24.34
FCF margin%
12.46
10.88
10.38
12.28
11.35
8.79
5.84
4.25
4.02
3.88
2.37
4.25
9.58
53
0.614
FCF / Net incomex
1.906
1.777
1.734
1.929
1.936
1.891
1.883
1.902
2.113
2.281
0.811
1.902
1.904
87
19.77
ROIC%
2.25
3.80
1.56
0.40
0.40
3.23
3.29
5.23
3.05
4.11
4.77
3.29
3.14
6
26.99
Return on equity%
18.27
19.38
21.38
23.23
21.93
22.78
25.77
22.99
22.07
24.59
28.76
22.99
22.42
23
17.03
Return on assets%
12.47
12.43
11.19
13.00
13.19
13.09
14.76
16.60
14.99
13.19
26.35
14.76
13.14
42
5.65
EPSNT$
5.60
5.78
6.00
5.82
5.28
4.60
4.04
4.46
4.39
4.24
6.18
(4.29%)
(3.33%)
—
29.14
EPS growth%
21.71
20.14
18.84
17.20
17.56
15.40
17.71
20.07
17.52
19.05
23.36
17.71
18.28
70
2.86
Bookvalue per shNT$
1.71
1.58
1.61
1.63
1.61
1.61
1.81
1.88
1.91
1.77
5.46
1.83%
0.77%
—
1.09
FCF per shareNT$
5.74
6.25
5.58
5.65
4.92
4.46
4.00
4.37
4.01
3.84
5.02
(4.83%)
(3.02%)
—
6.25
Dividend per shNT$
6.50
6.41
6.83
7.43
7.96
7.71
8.12
8.18
8.27
8.93
4.88
2.34%
3.57%
—
13.84
Div yield (avg)%
4.46
6.59
7.70
7.15
9.56
12.31
12.97
12.27
12.94
10.95
29.59
12.31
10.25
21
4.04
Payout ratio%
18.58
21.20
19.94
20.26
19.40
22.34
23.21
23.89
24.19
23.09
16.47
23.21
21.77
50
81.90
Shares (diluted)M
113.9
129.3
136.3
149.4
163.1
165.9
167.5
171.7
165.6
179.5
82.48
1.93%
6.18%
20
5.09
Buyback yield%
0.40
3.20
2.42
3.35
3.17
1.85
0.66
0.40
0.40
1.19
16.42
0.66
1.52
50
1.040
D/E ratiox
1.004
1.143
1.244
1.420
1.664
1.684
1.884
1.954
1.911
2.202
1.738
1.911
1.674
19
0.116
Enterprise valueNT$B
0.433
0.422
0.485
0.529
0.597
0.585
0.550
0.604
0.591
0.581
1.126
(0.56%)
3.11%
24
0.145
LT debtNT$B
0.893
0.859
0.869
0.850
0.983
1.016
1.168
1.109
1.095
1.050
0.533
1.33%
3.02%
60
Cost of revenue
6.40%
1.01×
Operating expenses
6.63%
1.03×
Cash and investments
16.82%