1.189
RevenueNT$B
8.751
8.986
9.242
9.463
9.778
10.30
10.71
11.03
11.70
12.30
1.231
4.70%
3.72%
42
28.16
Revenue growth%
8.93
9.99
9.81
10.75
11.66
11.87
9.79
7.55
5.05
7.39
11.45
7.55
9.80
40
15.57
Gross margin%
5.62
4.15
6.35
5.87
5.14
2.69
5.09
3.00
2.85
2.35
4.98
2.85
4.62
22
28.94
Operating margin%
17.45
17.73
19.75
19.62
19.04
21.69
24.42
26.05
25.78
26.54
25.82
25.78
20.72
10
22.47
Net margin%
16.59
15.81
15.83
15.67
17.57
16.38
14.41
13.88
12.06
14.23
15.38
14.23
15.74
90
7.012
P/E ratio (avg)x
40.93
46.77
46.58
48.69
54.37
56.62
55.07
63.71
67.24
72.75
25.25
63.71
54.72
30
16.55
EV/EBITx
44.54
48.91
53.14
48.66
50.12
52.42
48.51
45.68
46.60
46.89
36.54
46.89
48.59
33
3.05
FCF yield (avg)%
12.17
11.53
13.03
13.62
12.27
10.55
12.12
12.40
14.35
12.78
8.35
12.40
12.33
62
19.97
FCF margin%
9.38
7.99
7.58
9.48
11.52
11.08
8.73
7.85
8.33
10.82
6.27
8.73
9.05
41
1.054
FCF / Net incomex
2.050
2.341
2.543
2.755
3.228
3.096
3.108
3.655
4.089
4.761
0.985
3.655
3.102
65
2.05
ROIC%
4.77
2.73
0.40
1.60
0.40
0.68
2.90
4.05
5.54
3.20
16.54
3.20
2.81
44
18.75
Return on equity%
28.30
25.91
26.73
25.82
24.84
24.21
21.65
20.38
19.74
19.57
24.15
20.38
24.53
45
14.72
Return on assets%
28.84
28.78
31.68
34.02
35.92
33.36
30.46
31.60
34.20
35.27
23.82
33.36
32.52
16
345.89
EPSNT$
184.23
182.63
185.32
200.49
209.69
236.79
247.57
276.61
267.55
280.27
380.38
5.97%
5.15%
—
27.23
EPS growth%
17.19
16.74
14.96
15.60
18.32
19.89
17.52
18.54
18.06
18.69
10.47
18.54
17.79
9
192.68
Bookvalue per shNT$
220.59
195.44
212.48
191.03
189.98
170.33
156.53
155.45
164.40
164.03
408.13
(2.89%)
(3.22%)
—
343.08
FCF per shareNT$
80.16
78.89
79.42
84.50
91.82
86.24
84.27
79.65
82.38
93.67
134.09
0.40%
2.17%
—
102.28
Dividend per shNT$
414.50
482.27
517.13
509.48
567.06
550.30
560.78
541.43
613.38
657.33
321.04
3.00%
4.33%
—
3.58
Div yield (avg)%
6.13
8.32
10.21
9.40
10.06
7.61
9.67
11.79
10.59
10.51
10.35
10.51
9.86
16
8.64
Payout ratio%
0.40
0.40
1.39
2.28
0.46
1.81
0.40
3.24
5.18
5.94
18.32
3.24
1.60
12
27.20
Shares (diluted)M
28.87
29.13
29.56
27.68
29.53
28.48
27.91
27.42
23.95
25.71
26.96
(2.74%)
(0.39%)
68
6.52
Buyback yield%
4.61
3.41
4.08
4.85
5.24
2.78
4.72
4.73
1.79
0.40
4.65
2.78
4.34
17
1.067
D/E ratiox
0.568
0.576
0.658
0.709
0.810
0.770
0.811
0.797
0.806
0.838
0.505
0.806
0.783
42
8.851
Enterprise valueNT$B
2.700
2.972
2.898
3.206
3.381
3.186
3.570
3.184
3.285
2.939
7.616
(2.77%)
1.19%
50
10.29
LT debtNT$B
10.61
11.12
11.87
11.42
10.94
12.87
14.49
14.73
16.91
19.10
3.073
11.79%
7.83%
27
Cost of revenue
3.67%
1.00×
Operating expenses
4.60%
1.09×
Cash and investments
17.04%