7.185
RevenueNT$B
3.451
3.677
4.020
4.427
4.866
5.241
5.763
6.373
6.835
7.513
7.922
9.08%
9.09%
84
6.08
Revenue growth%
5.85
8.41
6.88
5.77
3.36
2.96
5.62
6.84
7.37
5.12
23.42
5.62
5.81
54
26.43
Gross margin%
30.14
28.60
29.00
27.11
27.54
28.20
28.44
30.20
32.78
33.93
21.80
30.20
28.80
53
18.65
Operating margin%
29.28
27.86
30.51
30.38
31.78
29.66
32.50
32.96
35.33
36.98
2.82
32.96
31.15
37
22.96
Net margin%
21.38
19.94
19.47
17.05
16.01
17.93
16.51
18.20
15.67
17.90
24.21
17.90
17.91
23
17.04
P/E ratio (avg)x
15.23
15.93
15.19
16.34
17.07
16.67
17.38
16.79
16.46
18.81
37.96
16.79
16.56
39
10.61
EV/EBITx
37.67
41.22
39.79
39.37
38.13
40.12
36.71
41.63
43.14
45.52
24.72
41.63
39.95
19
12.36
FCF yield (avg)%
8.56
11.00
11.32
12.40
10.50
9.06
9.65
10.32
7.97
5.85
28.90
9.06
9.98
63
8.75
FCF margin%
8.68
9.01
11.86
8.96
8.77
7.95
5.24
7.74
9.71
7.82
28.80
7.82
8.73
91
0.474
FCF / Net incomex
0.586
0.646
0.721
0.706
0.683
0.694
0.795
0.788
0.763
0.849
1.380
0.788
0.714
84
11.90
ROIC%
31.55
32.59
34.71
35.65
35.31
33.41
35.34
34.95
37.73
39.94
21.23
35.34
35.13
44
28.80
Return on equity%
30.75
32.22
33.46
34.73
32.99
32.91
30.59
31.01
32.17
29.88
4.08
31.01
32.20
24
19.91
Return on assets%
21.48
22.92
23.84
24.86
22.45
20.57
19.04
20.74
19.55
18.43
8.52
19.55
21.11
65
40.20
EPSNT$
63.82
64.44
68.91
62.65
60.35
64.23
56.68
59.33
51.74
44.50
43.58
(5.91%)
(3.80%)
—
10.99
EPS growth%
13.88
14.73
13.80
16.01
18.56
17.50
15.46
17.65
18.51
19.35
10.96
17.65
16.75
75
89.55
Bookvalue per shNT$
43.80
41.34
42.40
40.47
40.27
39.09
36.44
39.71
36.44
36.59
35.16
(1.90%)
(2.77%)
—
89.73
FCF per shareNT$
100.36
100.65
107.54
120.95
131.13
156.65
175.32
207.57
250.10
292.14
22.04
17.37%
12.02%
—
91.02
Dividend per shNT$
64.47
69.62
80.64
84.58
80.98
76.41
79.42
82.55
78.12
80.51
77.90
(0.12%)
3.57%
—
10.99
Div yield (avg)%
7.21
6.57
4.26
1.72
1.36
1.67
4.09
1.30
0.40
3.28
23.83
1.67
2.50
17
23.98
Payout ratio%
24.48
22.21
21.40
22.08
19.73
19.39
21.59
21.80
21.12
23.52
13.02
21.59
21.69
39
27.15
Shares (diluted)M
46.05
54.80
60.71
59.94
69.51
81.34
92.55
107.3
108.4
130.7
27.37
13.46%
10.96%
51
16.01
Buyback yield%
1.63
3.79
6.58
8.19
8.42
6.72
3.85
6.28
8.58
6.98
7.61
6.72
6.65
80
1.730
D/E ratiox
1.454
1.334
1.454
1.342
1.472
1.471
1.441
1.527
1.530
1.678
0.110
1.527
1.462
44
6.440
Enterprise valueNT$B
2.438
2.576
2.969
2.877
3.040
3.446
3.607
3.923
4.641
5.035
5.760
10.62%
9.05%
47
0.792
LT debtNT$B
6.554
7.472
7.839
8.799
9.479
8.717
8.308
8.988
9.895
9.515
5.335
0.08%
3.97%
29
Cost of revenue
9.12%
1.00×
Operating expenses
9.23%
1.01×
Cash and investments
19.10%
Property and equipment
15.41%