0.793
RevenueNT$B
0.908
0.977
1.031
1.097
1.134
1.180
1.232
1.312
1.358
1.419
0.844
4.59%
5.26%
54
18.86
Revenue growth%
27.64
27.40
28.23
29.88
32.61
31.84
29.28
30.17
30.30
32.49
13.43
30.30
30.03
60
12.99
Gross margin%
15.56
18.00
16.67
18.12
18.13
17.31
20.26
22.68
19.75
18.92
27.51
19.75
18.12
76
25.73
Operating margin%
20.73
23.35
22.74
20.47
21.64
21.60
20.13
23.01
21.95
21.75
18.81
21.75
21.70
92
29.03
Net margin%
17.47
16.36
14.44
16.91
17.88
19.94
17.00
16.39
13.51
13.20
10.71
16.39
16.65
75
11.83
P/E ratio (avg)x
39.42
41.75
49.78
49.10
52.86
51.61
53.59
63.47
65.12
72.72
16.79
63.47
52.24
47
19.28
EV/EBITx
31.24
26.75
29.04
25.49
23.04
23.28
24.52
26.47
23.40
25.15
15.93
24.52
25.32
90
8.12
FCF yield (avg)%
18.58
19.61
20.26
23.14
23.10
23.22
21.99
20.95
18.77
20.88
4.25
20.95
20.92
92
27.89
FCF margin%
26.28
26.03
27.80
25.70
22.80
24.66
22.01
20.43
19.24
16.44
26.54
20.43
23.73
34
1.213
FCF / Net incomex
1.103
1.060
1.072
1.114
0.999
0.936
0.907
0.836
0.798
0.839
1.376
0.839
0.968
26
3.95
ROIC%
10.60
10.52
11.92
13.94
13.92
15.04
16.56
19.46
18.08
17.80
10.13
17.80
14.49
53
12.10
Return on equity%
3.31
2.65
1.35
0.40
2.27
4.79
5.07
6.92
7.17
4.79
27.62
5.07
4.05
49
10.88
Return on assets%
7.66
10.14
11.13
10.16
11.40
14.06
12.41
15.25
16.12
18.02
5.19
15.25
11.91
89
13.33
EPSNT$
18.92
21.23
22.85
24.41
27.10
26.47
28.90
28.12
28.73
29.77
14.45
1.90%
6.67%
—
7.86
EPS growth%
27.79
29.23
26.36
27.89
29.92
30.09
28.05
29.98
29.05
30.03
10.03
29.98
29.14
29
4.28
Bookvalue per shNT$
9.42
9.28
10.09
11.29
11.44
11.74
11.71
10.75
11.50
12.31
15.76
1.48%
2.85%
—
9.81
FCF per shareNT$
10.94
12.24
11.88
12.83
12.49
12.36
13.15
13.32
13.01
14.75
4.11
3.39%
3.30%
—
13.82
Dividend per shNT$
14.10
14.33
13.68
14.57
16.50
18.93
21.48
21.74
22.34
21.87
5.53
5.79%
4.30%
—
2.88
Div yield (avg)%
22.17
24.51
27.46
27.14
24.40
23.92
23.21
22.34
22.81
23.94
20.11
23.21
23.93
63
4.54
Payout ratio%
10.94
11.56
13.60
13.38
15.67
16.13
14.03
12.58
11.57
8.84
8.85
12.58
12.98
33
35.00
Shares (diluted)M
43.90
49.80
49.77
49.07
58.11
67.28
78.71
79.66
85.61
83.05
35.52
7.40%
7.25%
52
23.71
Buyback yield%
20.53
20.55
18.00
20.29
19.55
19.58
19.49
19.43
19.39
22.31
29.57
19.49
19.56
71
1.717
D/E ratiox
1.918
1.815
1.899
1.831
1.841
1.882
1.729
1.688
1.738
1.860
0.695
1.738
1.836
31
0.940
Enterprise valueNT$B
1.382
1.334
1.511
1.413
1.426
1.317
1.408
1.357
1.308
1.278
0.774
(2.18%)
(0.30%)
68
1.379
LT debtNT$B
0.425
0.479
0.553
0.571
0.651
0.783
0.895
0.997
1.085
1.198
0.476
12.97%
11.85%
53
Cost of revenue
5.26%
1.00×
Operating expenses
5.21%
1.00×
Cash and investments
19.11%
Goodwill & intangibles
15.10%