2.751
RevenueNT$B
3.200
3.375
3.481
3.658
3.871
4.084
4.334
4.487
4.686
4.842
2.835
4.58%
4.78%
45
8.38
Revenue growth%
31.72
33.27
35.59
35.47
36.15
33.38
33.03
32.82
32.76
32.03
9.96
32.82
33.15
13
8.24
Gross margin%
19.22
17.14
19.95
18.60
20.67
19.34
16.73
19.39
16.61
19.53
16.16
19.34
19.28
13
28.61
Operating margin%
9.82
9.61
6.91
4.89
4.98
4.88
2.50
1.32
1.24
0.40
8.48
1.32
4.88
54
20.99
Net margin%
9.46
9.68
11.83
9.08
9.00
6.23
3.60
1.49
0.40
0.40
12.40
1.49
7.62
78
22.88
P/E ratio (avg)x
52.43
60.63
63.73
62.23
68.03
77.56
82.92
87.11
103.0
113.3
35.45
87.11
72.79
54
24.45
EV/EBITx
17.25
19.03
19.82
21.76
21.66
21.01
18.37
17.89
19.73
19.11
21.77
19.11
19.42
70
28.71
FCF yield (avg)%
2.96
5.84
3.64
6.44
4.59
5.06
3.80
3.22
6.11
7.31
23.28
5.06
4.82
22
12.19
FCF margin%
10.88
12.22
9.37
11.60
9.58
11.10
13.86
13.69
11.31
9.39
28.20
11.31
11.20
34
0.511
FCF / Net incomex
1.073
1.110
1.191
1.095
1.132
1.184
1.298
1.320
1.250
1.352
1.131
1.298
1.188
92
8.14
ROIC%
24.81
27.45
27.28
26.79
25.13
26.39
24.63
25.16
23.65
21.13
2.15
24.63
25.14
38
19.97
Return on equity%
0.87
0.40
1.43
1.44
1.08
0.40
0.84
0.40
3.24
0.44
28.20
0.44
0.86
95
14.15
Return on assets%
31.51
28.65
26.40
25.07
23.35
22.54
22.32
24.34
22.94
25.12
21.20
22.94
24.70
59
10.64
EPSNT$
12.21
12.93
13.08
14.68
14.54
14.62
13.02
12.88
12.77
13.19
11.26
(1.93%)
1.10%
—
27.99
EPS growth%
25.44
27.08
26.64
25.72
26.77
27.65
30.55
27.67
29.54
31.58
27.05
29.54
27.36
72
3.11
Bookvalue per shNT$
8.24
7.90
7.96
8.31
7.63
7.49
7.72
7.45
7.74
6.75
7.42
(2.42%)
(2.35%)
—
11.26
FCF per shareNT$
2.85
3.00
3.39
3.84
3.99
3.81
4.27
4.16
4.01
3.70
9.77
(1.49%)
2.30%
—
8.49
Dividend per shNT$
9.80
8.41
8.39
8.13
7.69
6.68
5.68
6.10
5.44
5.23
8.24
(7.42%)
(5.43%)
—
12.82
Div yield (avg)%
21.97
24.80
22.03
21.82
24.47
23.93
25.69
26.36
24.20
21.51
27.35
24.20
24.06
37
14.98
Payout ratio%
18.92
19.91
16.93
14.11
12.62
11.35
13.28
14.75
15.06
17.28
29.48
14.75
14.91
90
185.8
Shares (diluted)M
182.0
178.5
190.1
206.5
181.4
189.8
190.0
179.8
194.0
206.1
185.9
2.58%
0.48%
80
23.30
Buyback yield%
11.46
8.73
8.63
11.47
14.21
15.27
16.10
15.96
18.40
19.61
9.54
16.10
14.74
63
1.075
D/E ratiox
1.365
1.479
1.411
1.568
1.712
1.613
1.658
1.903
2.171
2.374
0.248
1.903
1.636
56
2,032
Enterprise valueNT$M
410.9
409.7
371.7
327.4
293.6
284.9
308.0
311.4
300.7
273.8
787.6
(1.38%)
(4.43%)
46
2.939
LT debtNT$B
1.094
0.994
0.946
1.051
1.147
1.078
1.103
1.213
1.248
1.377
0.963
3.73%
2.31%
67
Cost of revenue
4.52%
0.98×
Operating expenses
4.61%
0.98×
Goodwill & intangibles
17.62%
Cash and investments
14.98%