0.595
RevenueNT$B
0.807
0.836
0.891
0.918
0.945
0.967
0.988
1.007
1.062
1.101
0.664
3.11%
3.69%
93
3.46
Revenue growth%
20.98
18.85
16.60
16.57
17.56
18.38
18.50
17.14
17.93
18.16
21.22
18.16
18.05
72
11.87
Gross margin%
4.28
7.21
8.70
6.32
6.44
6.76
8.02
7.19
8.04
6.47
14.19
7.19
6.97
6
9.13
Operating margin%
30.36
30.09
32.52
34.66
37.16
37.60
39.50
36.78
37.80
38.81
15.18
37.80
36.97
13
6.89
Net margin%
0.40
0.40
0.40
0.68
1.60
0.97
0.40
0.73
0.40
3.10
19.99
0.73
0.54
27
28.83
P/E ratio (avg)x
30.35
27.95
28.79
29.52
30.27
32.57
32.15
32.25
28.11
25.42
26.91
32.15
29.90
37
7.009
EV/EBITx
47.08
55.83
66.17
65.80
74.09
72.62
85.14
93.06
95.21
99.51
30.29
93.06
73.35
63
22.97
FCF yield (avg)%
18.66
19.29
21.22
19.80
20.64
22.74
25.42
26.17
24.30
23.05
23.70
24.30
21.98
41
5.73
FCF margin%
9.83
8.39
7.96
9.17
9.88
11.59
13.17
11.48
10.62
10.64
20.15
11.48
10.25
40
0.214
FCF / Net incomex
1.498
1.528
1.621
1.706
1.787
1.927
2.211
2.096
2.103
2.392
1.589
2.103
1.857
54
4.05
ROIC%
29.78
32.57
31.51
29.74
29.92
30.39
31.92
30.07
31.57
32.81
6.58
31.57
30.95
55
24.40
Return on equity%
35.41
37.79
40.69
41.18
38.88
41.14
41.94
40.91
38.47
36.90
10.93
40.91
39.79
28
3.16
Return on assets%
16.17
18.40
18.08
19.30
19.80
17.59
15.25
12.53
10.30
12.02
6.49
12.53
16.88
37
11.51
EPSNT$
8.67
8.39
8.83
9.14
10.76
10.41
12.01
12.52
14.67
14.67
12.50
6.39%
5.72%
—
7.87
EPS growth%
25.64
22.77
20.63
23.37
23.17
25.48
22.77
21.30
21.61
22.27
16.94
22.27
22.77
60
14.11
Bookvalue per shNT$
7.45
7.89
8.51
7.75
8.07
7.48
6.68
6.35
5.64
6.03
6.49
(5.66%)
(3.24%)
—
3.91
FCF per shareNT$
1.94
1.98
1.70
1.56
1.42
1.23
1.09
1.00
0.87
0.93
13.64
(8.07%)
(7.84%)
—
9.57
Dividend per shNT$
17.44
18.40
18.30
17.18
17.79
20.39
20.21
20.10
20.69
23.90
5.93
6.09%
3.92%
—
12.66
Div yield (avg)%
27.88
29.83
27.63
27.67
30.44
28.78
29.54
29.69
27.05
24.54
20.01
28.78
28.33
64
17.27
Payout ratio%
4.47
2.74
0.64
2.26
2.82
2.87
3.13
2.54
0.73
0.54
16.43
2.54
2.64
91
36.79
Shares (diluted)M
39.02
38.59
39.13
38.50
41.07
36.87
33.94
30.56
29.07
27.94
37.51
(7.41%)
(3.39%)
77
5.61
Buyback yield%
7.14
7.47
9.95
8.14
10.23
12.01
13.44
12.24
14.65
13.98
25.80
13.44
11.12
93
0.978
D/E ratiox
0.712
0.698
0.770
0.934
0.989
1.087
1.114
1.206
1.308
1.461
1.734
1.206
1.038
49
0.174
Enterprise valueNT$B
1.227
1.268
1.397
1.661
1.632
1.672
1.611
1.640
1.818
1.958
0.602
3.70%
6.28%
14
0.202
LT debtNT$B
1.239
1.301
1.315
1.326
1.295
1.279
1.285
1.496
1.791
2.126
1.103
10.42%
7.09%
84
Cost of revenue
3.69%
1.00×
Operating expenses
3.72%
1.00×
Property and equipment
16.80%
Cash and investments
16.47%