0.959
RevenueNT$B
1.970
2.063
2.205
2.333
2.420
2.567
2.748
2.845
2.982
3.083
0.996
4.96%
5.32%
43
28.93
Revenue growth%
4.15
2.46
4.02
1.71
4.37
5.50
7.98
6.55
4.70
1.85
12.41
5.50
4.26
27
3.13
Gross margin%
21.40
21.87
19.30
20.87
21.20
22.46
19.66
22.33
23.62
22.84
16.76
22.46
21.63
18
20.64
Operating margin%
27.57
26.49
26.43
27.76
28.13
27.45
29.00
29.91
31.17
33.79
10.80
29.91
27.95
62
29.14
Net margin%
18.25
15.38
15.21
14.21
16.69
18.78
18.02
16.09
14.06
15.65
26.88
16.09
15.87
75
10.41
P/E ratio (avg)x
25.27
24.94
24.41
24.86
24.42
25.28
24.12
26.00
24.08
25.94
26.48
25.28
24.90
89
31.51
EV/EBITx
13.50
14.49
14.90
14.30
14.47
13.94
14.71
14.37
14.32
13.21
8.236
14.32
14.35
27
14.27
FCF yield (avg)%
6.79
4.14
5.52
8.06
10.01
9.75
11.78
12.16
11.99
12.50
14.76
11.99
9.88
38
22.85
FCF margin%
27.24
28.18
27.64
28.10
30.94
32.43
30.07
32.87
32.55
32.89
29.05
32.55
30.51
35
1.137
FCF / Net incomex
1.979
1.979
2.056
1.943
2.099
2.190
2.029
1.893
1.897
1.886
1.565
1.897
1.979
12
11.56
ROIC%
19.28
18.46
21.39
20.09
21.62
19.36
19.53
19.48
17.83
16.48
2.78
19.36
19.42
20
11.97
Return on equity%
10.18
11.02
8.54
10.65
8.60
9.70
12.12
9.56
12.27
9.36
6.78
9.70
9.94
8
15.59
Return on assets%
28.03
28.84
29.16
30.14
32.80
30.67
33.56
31.80
29.84
27.16
15.46
30.67
29.99
48
34.15
EPSNT$
36.32
38.29
37.51
40.64
42.21
47.75
51.74
59.02
70.60
71.46
37.61
11.10%
8.45%
—
14.66
EPS growth%
26.34
25.69
28.07
28.84
27.12
25.46
23.32
20.50
18.62
21.07
14.10
21.07
25.58
39
32.07
Bookvalue per shNT$
24.38
28.51
31.70
37.22
39.22
38.83
42.18
47.72
48.94
56.31
31.83
7.50%
9.07%
—
5.80
FCF per shareNT$
19.83
19.24
17.49
16.48
16.32
17.47
16.61
16.68
14.42
13.13
29.68
(4.26%)
(5.22%)
—
9.88
Dividend per shNT$
27.94
28.09
30.08
26.98
27.02
24.03
23.67
22.93
22.24
22.47
9.70
(3.62%)
(1.52%)
—
18.52
Div yield (avg)%
17.00
16.98
15.05
15.83
14.31
12.82
11.87
9.69
11.30
8.51
17.01
11.30
13.56
6
20.61
Payout ratio%
23.83
24.29
26.26
29.11
29.93
29.22
31.84
33.37
32.39
35.30
14.18
32.39
29.58
30
47.85
Shares (diluted)M
79.52
81.67
84.65
93.67
99.09
94.24
109.6
114.5
131.6
139.8
47.65
7.13%
7.51%
92
26.10
Buyback yield%
12.09
11.72
11.86
13.64
11.84
8.99
10.59
12.36
14.56
14.33
29.28
12.36
11.97
45
1.336
D/E ratiox
0.880
0.860
0.896
0.943
0.999
0.982
1.119
1.290
1.300
1.335
1.167
1.290
0.991
31
2.159
Enterprise valueNT$B
1.213
1.217
1.163
1.078
1.113
1.051
1.115
1.170
1.122
1.209
0.552
1.67%
(1.05%)
18
1.917
LT debtNT$B
1.000
1.134
1.168
1.241
1.474
1.709
1.974
2.293
2.551
2.779
1.106
13.52%
11.47%
12
Cost of revenue
5.07%
0.98×
Operating expenses
6.05%
1.07×
Cash and investments
23.68%