1.574
RevenueNT$B
1.237
1.321
1.372
1.476
1.547
1.595
1.653
1.735
1.789
1.842
1.706
3.54%
4.48%
72
21.23
Revenue growth%
14.88
13.87
15.21
14.26
14.92
13.85
13.90
11.32
9.66
7.92
22.96
11.32
13.88
87
19.42
Gross margin%
18.74
20.98
21.04
20.37
23.11
21.87
20.13
22.26
21.49
20.52
25.60
21.49
21.01
22
13.24
Operating margin%
26.45
28.86
30.25
28.53
29.64
27.38
25.97
28.70
26.90
26.64
20.89
26.90
27.96
18
11.24
Net margin%
13.05
13.92
15.85
16.28
13.95
16.08
17.68
16.91
14.59
16.12
16.02
16.12
15.96
80
36.64
P/E ratio (avg)x
35.88
35.05
39.36
41.92
42.17
37.33
35.04
35.17
35.71
37.76
8.101
35.71
36.60
59
26.37
EV/EBITx
10.23
11.13
11.79
12.65
11.86
11.60
11.36
10.81
9.736
9.436
11.30
10.81
11.24
48
23.26
FCF yield (avg)%
11.48
10.88
11.32
13.42
12.13
13.70
12.36
12.77
12.93
10.58
17.79
12.77
12.24
81
23.97
FCF margin%
5.78
3.13
0.43
0.40
0.40
0.40
1.29
2.24
1.99
2.11
16.02
1.99
1.64
63
0.443
FCF / Net incomex
0.559
0.597
0.574
0.549
0.607
0.682
0.735
0.712
0.758
0.853
0.568
0.735
0.644
10
5.17
ROIC%
4.00
4.62
6.57
6.31
4.89
2.54
2.82
2.95
5.43
5.61
6.78
2.95
4.76
25
18.43
Return on equity%
20.09
18.10
17.96
18.71
16.06
17.35
19.99
20.58
19.66
21.15
19.12
19.99
19.18
65
17.23
Return on assets%
6.92
9.16
8.18
5.41
5.33
5.64
4.15
5.18
5.78
5.95
6.92
5.64
5.71
76
2.97
EPSNT$
3.94
4.46
5.01
5.33
5.65
5.90
5.95
5.44
5.81
6.06
3.21
1.41%
4.10%
—
23.28
EPS growth%
20.61
21.70
18.86
21.17
20.41
21.12
20.72
21.28
21.40
21.24
23.43
21.24
21.14
88
6.00
Bookvalue per shNT$
5.50
6.31
6.75
6.67
6.93
7.24
7.87
8.99
8.79
10.17
1.69
7.97%
7.80%
—
1.32
FCF per shareNT$
1.91
2.27
2.42
2.40
2.63
2.74
3.20
3.39
3.43
3.75
3.67
7.34%
7.83%
—
3.18
Dividend per shNT$
6.40
7.51
8.52
9.18
9.88
9.78
9.43
10.48
10.89
10.52
5.18
1.26%
5.62%
—
28.28
Div yield (avg)%
1.21
0.40
0.40
1.41
0.40
2.03
3.25
5.13
5.04
4.16
29.85
4.16
1.72
79
15.09
Payout ratio%
3.48
0.78
2.22
0.40
0.40
0.49
0.40
0.40
0.40
1.99
7.19
0.40
0.45
11
152.2
Shares (diluted)M
143.6
133.3
123.1
129.3
133.3
145.1
159.5
155.8
139.6
149.7
151.7
2.35%
(0.66%)
54
26.73
Buyback yield%
9.54
11.26
13.63
14.38
14.96
13.79
16.38
17.98
17.95
19.48
28.90
17.95
14.67
38
0.407
D/E ratiox
1.011
1.028
0.980
0.879
0.899
0.789
0.747
0.694
0.714
0.773
0.630
0.747
0.834
20
0.825
Enterprise valueNT$B
0.743
0.777
0.867
0.920
1.052
1.202
1.296
1.481
1.447
1.638
0.467
9.26%
8.70%
51
1.100
LT debtNT$B
1.040
1.193
1.247
1.205
1.203
1.123
1.201
1.366
1.397
1.304
1.742
1.62%
2.90%
27
Cost of revenue
4.19%
0.97×
Operating expenses
4.62%
1.01×
Cash and investments
16.98%
Goodwill & intangibles
16.55%