0.519
RevenueNT$B
0.807
0.868
0.927
0.986
1.028
1.092
1.133
1.214
1.298
1.384
0.555
6.13%
6.08%
28
11.40
Revenue growth%
5.94
8.45
10.06
11.77
9.99
9.07
11.37
12.61
11.91
13.77
21.45
11.91
10.71
62
20.52
Gross margin%
20.62
22.82
22.63
25.32
22.35
19.80
21.97
19.99
17.32
17.14
29.30
19.80
21.29
35
10.38
Operating margin%
6.97
9.12
12.07
12.31
12.72
11.38
13.57
14.26
15.44
14.03
26.45
14.03
12.52
8
5.10
Net margin%
8.64
8.17
6.47
6.46
7.34
5.72
3.40
4.84
6.26
4.87
9.26
4.87
6.36
39
27.93
P/E ratio (avg)x
51.69
50.52
51.95
56.19
53.80
51.73
52.67
58.55
59.30
55.46
36.23
55.46
53.24
57
18.23
EV/EBITx
8.797
7.767
8.381
9.152
9.646
10.07
9.633
10.71
10.53
10.49
26.77
10.49
9.639
33
4.27
FCF yield (avg)%
17.70
15.69
17.24
16.74
18.08
19.03
19.61
22.39
24.19
21.71
24.95
21.71
18.55
59
29.64
FCF margin%
13.74
16.71
19.11
18.02
20.75
23.43
24.38
22.99
24.81
25.45
26.14
24.38
21.87
43
1.222
FCF / Net incomex
0.425
0.438
0.457
0.418
0.409
0.461
0.434
0.402
0.427
0.445
0.610
0.434
0.431
30
18.53
ROIC%
6.56
7.49
6.78
6.43
4.10
6.31
8.11
8.21
6.42
3.50
23.41
6.42
6.49
21
18.67
Return on equity%
28.91
31.46
29.90
28.91
26.62
24.83
26.35
27.68
29.56
31.25
8.49
27.68
28.91
76
20.14
Return on assets%
9.07
8.73
11.23
10.01
11.61
10.87
10.43
13.29
15.36
12.85
12.13
12.85
11.05
66
4.30
EPSNT$
1.82
2.02
2.00
1.91
1.94
2.05
1.89
1.93
2.10
1.97
4.66
0.37%
(0.29%)
—
25.92
EPS growth%
35.38
35.73
35.38
36.95
35.66
34.36
31.80
28.96
26.44
26.53
12.42
28.96
34.87
47
1.61
Bookvalue per shNT$
3.53
3.58
3.96
4.49
4.96
5.03
5.61
5.53
5.80
6.97
5.01
7.03%
8.63%
—
3.54
FCF per shareNT$
9.59
9.39
9.87
10.80
12.81
13.92
14.63
14.33
14.89
14.28
4.36
2.21%
4.48%
—
5.28
Dividend per shNT$
4.84
5.61
6.55
7.34
7.32
7.42
7.93
7.54
7.11
6.77
5.58
(1.55%)
3.40%
—
8.85
Div yield (avg)%
16.04
15.86
13.67
12.28
12.27
14.55
14.38
12.39
12.34
14.42
20.37
14.38
14.03
62
27.02
Payout ratio%
29.64
31.64
31.72
29.62
27.36
27.28
28.25
30.45
28.21
26.74
3.60
28.21
28.93
18
146.5
Shares (diluted)M
195.3
198.9
205.5
197.2
225.2
261.3
294.8
338.8
336.6
362.4
150.3
9.98%
6.26%
30
25.91
Buyback yield%
7.24
6.54
4.32
3.26
2.49
2.07
2.50
4.13
2.61
2.84
22.58
2.61
3.05
38
1.587
D/E ratiox
0.147
0.130
0.122
0.115
0.109
0.105
0.109
0.108
0.110
0.103
0.433
0.108
0.110
54
0.658
Enterprise valueNT$B
1.389
1.386
1.445
1.505
1.706
1.827
1.968
2.162
2.360
2.160
0.116
4.83%
5.20%
51
370.3
LT debtNT$M
543.0
542.9
596.8
517.0
553.5
548.9
544.7
482.6
472.7
510.9
219.3
(1.59%)
(0.39%)
41
Cost of revenue
5.60%
0.95×
Operating expenses
6.71%
1.06×
Cash and investments
16.28%