1.942
RevenueNT$B
2.500
2.564
2.545
2.576
2.586
2.648
2.649
2.702
2.777
2.723
2.137
1.03%
0.76%
47
22.14
Revenue growth%
9.06
6.90
4.85
4.81
4.09
4.43
5.95
4.27
3.67
2.32
13.28
4.27
4.62
7
21.89
Gross margin%
9.22
10.32
9.81
10.87
9.82
10.51
13.12
13.60
11.30
11.74
26.33
11.74
10.69
45
27.63
Operating margin%
27.74
25.85
26.35
25.15
26.99
28.49
29.82
29.76
32.23
32.30
17.16
29.82
28.11
27
22.89
Net margin%
13.23
12.81
13.38
10.70
11.36
13.16
13.55
11.58
8.92
6.49
29.93
11.58
12.20
80
23.84
P/E ratio (avg)x
25.79
25.83
27.65
29.26
31.98
28.83
31.23
32.77
32.21
28.84
32.68
31.23
29.05
20
29.87
EV/EBITx
41.46
39.04
40.45
42.55
41.60
45.15
40.99
39.53
42.37
39.33
35.41
40.99
41.22
21
9.71
FCF yield (avg)%
26.05
26.79
24.81
25.03
23.34
22.36
22.27
24.14
21.66
19.38
29.51
22.27
23.74
53
21.13
FCF margin%
14.69
12.59
12.11
10.15
8.80
5.85
4.23
2.68
0.40
0.40
29.66
2.68
7.33
87
0.389
FCF / Net incomex
0.790
0.864
0.927
0.876
0.896
0.859
0.841
0.801
0.783
0.786
0.721
0.801
0.850
76
17.09
ROIC%
18.85
16.00
13.53
16.34
13.76
15.39
14.21
15.18
14.94
17.14
10.53
15.18
15.29
17
10.12
Return on equity%
22.61
22.11
21.92
20.18
20.15
22.47
25.29
25.24
25.89
28.52
6.58
25.29
22.54
88
18.86
Return on assets%
17.74
17.12
17.64
14.82
16.06
15.04
12.49
13.49
14.07
14.53
8.61
14.07
14.93
8
20.48
EPSNT$
23.72
25.50
23.82
25.81
24.82
25.96
23.78
22.67
20.88
19.02
21.92
(5.18%)
(1.30%)
—
10.36
EPS growth%
19.02
19.23
17.36
18.08
18.16
19.79
22.74
20.57
21.28
22.72
28.35
21.28
19.51
29
8.74
Bookvalue per shNT$
10.01
11.15
12.82
14.21
14.41
15.48
16.97
17.19
18.37
20.38
18.96
7.17%
8.61%
—
14.19
FCF per shareNT$
17.49
15.24
16.52
17.76
19.00
20.23
17.97
19.32
17.52
15.23
6.06
(4.33%)
(0.77%)
—
17.44
Dividend per shNT$
8.88
9.23
9.69
10.27
11.40
10.97
11.78
12.40
13.42
13.76
14.95
3.84%
5.47%
—
15.31
Div yield (avg)%
2.25
3.54
1.88
3.63
2.46
3.71
6.35
6.88
7.50
6.30
17.10
6.35
3.67
22
16.60
Payout ratio%
11.15
8.44
7.60
7.83
6.75
9.72
10.08
10.63
13.46
15.29
22.44
10.63
9.90
69
197.6
Shares (diluted)M
170.3
177.0
185.4
180.4
165.6
141.2
136.0
118.4
102.4
100.8
194.1
(9.45%)
(5.36%)
73
25.44
Buyback yield%
8.16
8.72
11.61
12.43
14.91
12.06
13.93
11.00
11.33
11.84
7.51
11.84
11.72
21
0.697
D/E ratiox
0.662
0.666
0.638
0.738
0.858
0.847
0.885
1.019
1.140
1.328
0.323
1.019
0.852
60
1.165
Enterprise valueNT$B
1.307
1.424
1.525
1.438
1.559
1.661
1.497
1.423
1.354
1.384
1.350
(2.36%)
1.24%
14
2.250
LT debtNT$B
3.674
3.754
4.124
4.419
4.436
4.379
5.053
5.828
5.966
6.847
1.103
9.07%
7.49%
82
Cost of revenue
0.76%
1.00×
Operating expenses
0.91%
1.01×
Cash and investments
16.10%
Goodwill & intangibles
15.41%