0.432
RevenueNT$B
1.307
1.293
1.294
1.283
1.260
1.295
1.278
1.257
1.257
1.249
0.483
(0.18%)
(0.53%)
14
8.94
Revenue growth%
18.67
21.45
21.16
21.06
21.41
21.23
23.84
23.84
26.58
25.30
6.62
23.84
21.43
57
15.03
Gross margin%
14.45
15.53
17.00
14.91
15.13
16.94
16.30
15.41
12.74
14.35
11.99
15.41
15.27
87
29.37
Operating margin%
10.38
13.01
12.58
12.54
15.36
16.93
15.90
18.47
18.84
18.96
11.11
18.47
15.63
80
20.99
Net margin%
0.41
0.40
0.40
0.40
0.86
2.47
1.87
0.40
0.40
0.58
7.21
0.58
0.41
45
9.330
P/E ratio (avg)x
22.66
25.39
24.52
22.45
23.52
22.31
22.52
20.75
21.89
21.70
14.37
21.89
22.49
80
28.07
EV/EBITx
19.05
19.78
19.59
20.66
20.34
23.12
24.94
25.96
26.66
24.78
26.56
24.94
21.89
8
10.35
FCF yield (avg)%
11.31
10.46
10.54
7.91
5.93
7.94
10.47
13.43
11.26
13.90
6.01
11.26
10.50
8
5.35
FCF margin%
6.53
7.88
8.29
8.74
7.96
8.35
8.69
8.54
10.58
9.61
24.18
8.69
8.44
71
1.761
FCF / Net incomex
1.388
1.354
1.281
1.414
1.374
1.380
1.242
1.188
1.298
1.430
1.182
1.298
1.364
61
9.57
ROIC%
0.40
1.80
0.40
0.40
2.99
0.41
0.40
0.40
0.40
1.55
5.95
0.40
0.40
57
17.70
Return on equity%
2.12
1.20
1.12
1.42
3.50
5.20
3.26
1.50
4.38
2.07
4.07
3.26
2.10
54
10.02
Return on assets%
9.24
11.45
13.47
11.33
12.00
14.64
11.69
13.39
10.67
8.96
10.75
11.69
11.57
94
17.76
EPSNT$
13.18
13.19
14.63
16.79
18.93
21.64
22.73
22.97
23.76
23.97
18.83
4.84%
7.11%
—
28.13
EPS growth%
21.73
21.44
23.66
20.82
20.82
20.36
19.78
22.53
22.99
21.73
11.43
21.73
21.58
10
7.88
Bookvalue per shNT$
13.39
14.37
14.10
12.79
13.11
13.85
12.92
12.54
12.96
12.33
8.96
(1.22%)
(1.35%)
—
4.37
FCF per shareNT$
11.68
10.03
10.23
10.42
9.67
8.96
9.17
9.03
8.23
7.11
9.80
(5.97%)
(3.99%)
—
4.03
Dividend per shNT$
18.23
20.87
21.55
19.86
21.37
20.22
22.68
25.03
26.04
28.50
5.59
5.93%
4.22%
—
25.71
Div yield (avg)%
13.28
12.25
14.64
12.10
10.23
11.52
11.38
10.68
10.44
12.13
23.89
11.38
11.81
48
6.66
Payout ratio%
14.67
12.73
10.62
11.97
9.35
10.16
8.88
6.84
8.94
11.43
27.79
8.94
10.39
52
60.67
Shares (diluted)M
97.23
106.0
121.0
116.4
117.3
134.1
137.8
150.2
154.0
168.7
58.74
7.53%
7.36%
79
14.36
Buyback yield%
10.44
11.97
12.22
12.88
11.19
9.75
9.99
9.02
10.18
9.95
15.96
9.95
10.31
33
0.260
D/E ratiox
0.178
0.189
0.164
0.163
0.172
0.171
0.180
0.165
0.158
0.151
1.108
0.165
0.168
93
1.240
Enterprise valueNT$B
1.695
1.690
1.813
1.748
1.766
1.723
2.047
2.055
2.342
2.697
0.684
8.84%
5.94%
61
1.208
LT debtNT$B
2.281
2.396
2.839
3.062
3.503
3.733
4.054
4.397
4.509
4.858
1.404
6.76%
8.65%
90
Cost of revenue
(0.30%)
1.02×
Operating expenses
(0.55%)
1.00×
Goodwill & intangibles
17.49%
Cash and investments
17.19%