3.806
RevenueNT$B
4.078
4.025
3.955
3.982
4.049
4.163
4.274
4.335
4.327
4.265
4.105
1.05%
0.52%
64
17.39
Revenue growth%
16.11
14.71
14.98
17.57
14.90
13.06
13.80
13.00
10.51
12.98
4.43
13.00
14.25
24
16.30
Gross margin%
22.08
24.00
23.79
21.24
18.29
19.89
19.38
22.22
22.75
21.85
22.53
21.85
21.97
24
13.88
Operating margin%
23.66
23.21
25.56
27.84
28.39
30.03
29.80
29.22
27.47
30.42
19.86
29.80
28.12
92
17.62
Net margin%
15.24
15.47
14.82
16.74
14.61
15.24
14.30
13.65
15.17
14.81
29.15
14.81
15.00
85
16.93
P/E ratio (avg)x
28.86
27.02
29.46
32.27
31.77
31.36
33.28
30.09
28.38
31.26
22.64
31.26
30.67
8
33.89
EV/EBITx
12.53
13.01
14.40
15.42
16.67
18.68
19.97
22.54
24.46
27.20
29.04
22.54
17.68
79
23.22
FCF yield (avg)%
15.58
14.37
11.99
14.08
12.22
12.85
13.78
12.84
15.82
17.92
27.24
13.78
13.93
56
3.21
FCF margin%
20.35
18.67
20.24
19.66
20.04
17.90
15.79
14.00
15.32
14.42
28.02
15.32
18.29
44
1.244
FCF / Net incomex
1.350
1.449
1.284
1.361
1.393
1.296
1.143
1.130
1.132
1.025
1.074
1.132
1.290
49
5.77
ROIC%
13.57
14.50
12.35
11.94
10.76
9.50
9.28
7.54
5.30
2.48
11.40
7.54
10.13
30
14.42
Return on equity%
12.21
12.01
12.14
13.17
16.10
13.38
13.56
15.75
13.28
14.38
15.67
13.56
13.33
85
2.52
Return on assets%
8.95
8.17
6.75
7.21
9.37
11.64
10.87
12.33
11.78
14.32
4.30
11.78
10.12
93
17.98
EPSNT$
12.60
13.91
13.48
14.42
14.41
15.78
15.76
16.34
14.84
16.09
19.09
2.23%
1.71%
—
5.24
EPS growth%
12.78
11.25
8.90
9.15
11.76
13.97
15.69
15.20
16.15
18.96
11.34
15.69
13.38
86
9.61
Bookvalue per shNT$
3.49
3.70
3.75
4.04
4.45
5.15
5.12
5.78
6.48
7.26
4.79
10.27%
7.80%
—
17.37
FCF per shareNT$
12.79
14.60
13.83
13.35
14.34
13.85
14.87
14.42
16.89
16.10
4.95
2.34%
2.54%
—
6.34
Dividend per shNT$
13.88
15.46
15.91
15.93
14.83
16.64
16.05
16.42
17.54
16.75
9.53
2.46%
1.51%
—
24.60
Div yield (avg)%
3.20
4.20
6.76
6.45
7.86
7.44
5.97
4.77
5.79
5.12
14.09
5.79
5.88
75
9.39
Payout ratio%
26.74
26.90
27.52
26.20
28.18
26.61
27.44
25.72
24.77
24.49
6.82
25.72
26.67
38
335.5
Shares (diluted)M
361.0
363.7
402.9
429.5
493.1
576.7
586.7
654.2
756.7
846.0
321.9
11.40%
9.28%
56
7.84
Buyback yield%
0.40
1.85
2.98
5.38
3.25
5.85
7.81
9.95
12.50
15.39
20.30
9.95
5.62
79
0.539
D/E ratiox
1.482
1.469
1.652
1.517
1.560
1.483
1.569
1.734
1.725
1.738
0.850
1.725
1.564
40
2.890
Enterprise valueNT$B
7.230
8.221
8.907
10.12
11.59
13.35
15.48
15.80
18.87
22.13
4.794
13.81%
12.65%
6
1.095
LT debtNT$B
2.083
2.219
2.466
2.959
3.221
3.879
4.253
4.613
5.176
5.613
2.007
11.75%
10.69%
35
Cost of revenue
0.59%
1.01×
Operating expenses
(0.34%)
0.92×
Cash and investments
14.69%