8.755
RevenueNT$B
8.013
8.499
9.174
9.613
10.42
11.28
12.18
13.10
13.62
14.24
9.161
6.44%
6.72%
8
18.15
Revenue growth%
13.24
12.94
14.68
17.49
19.28
21.00
23.58
24.86
24.53
25.38
23.64
24.53
20.14
27
29.68
Gross margin%
26.76
26.42
26.47
25.89
27.51
29.21
32.07
33.84
31.18
30.06
11.83
31.18
28.36
36
12.27
Operating margin%
30.55
30.77
29.03
29.11
31.56
33.74
33.82
34.35
34.32
31.79
6.28
33.82
31.67
57
15.89
Net margin%
1.42
0.40
1.88
2.77
2.46
3.87
3.36
4.35
1.42
4.12
22.92
3.87
2.61
67
16.95
P/E ratio (avg)x
35.68
40.49
46.81
48.54
55.90
65.53
69.67
69.37
73.70
71.53
9.922
69.67
60.71
73
16.18
EV/EBITx
34.67
38.26
37.96
40.52
43.17
45.94
54.43
56.89
57.92
69.03
9.153
56.89
44.56
60
11.45
FCF yield (avg)%
10.80
11.91
13.61
10.69
11.16
9.10
8.17
9.62
12.04
12.81
17.76
9.62
10.98
10
19.36
FCF margin%
12.30
11.28
9.19
8.79
6.08
4.23
5.09
4.28
5.49
6.79
3.03
5.09
6.43
83
0.519
FCF / Net incomex
0.148
0.159
0.143
0.144
0.148
0.148
0.133
0.125
0.111
0.096
0.521
0.125
0.143
6
15.57
ROIC%
19.72
16.94
14.42
17.02
17.78
16.60
18.69
18.33
20.10
19.58
29.67
18.69
18.05
26
7.21
Return on equity%
32.33
29.56
29.83
29.23
30.80
32.48
31.70
31.18
33.00
31.99
8.52
31.99
31.44
51
29.78
Return on assets%
20.91
21.23
20.68
18.74
17.43
18.47
18.75
17.23
18.65
16.88
29.04
18.47
18.69
69
6.30
EPSNT$
7.77
7.19
7.99
7.22
8.18
7.99
7.71
8.48
8.00
8.11
6.90
(0.17%)
0.06%
—
8.67
EPS growth%
0.73
0.40
2.67
3.89
2.59
4.78
6.58
7.09
4.62
2.24
26.33
4.78
3.28
20
6.37
Bookvalue per shNT$
2.57
2.52
2.54
2.35
2.53
2.25
2.31
2.26
1.92
1.74
5.91
(7.19%)
(4.59%)
—
4.23
FCF per shareNT$
2.90
2.65
2.84
3.08
3.41
3.58
3.63
3.74
3.48
3.60
12.51
1.07%
2.21%
—
2.83
Dividend per shNT$
5.15
5.37
5.10
5.25
5.29
4.80
5.03
4.39
4.03
3.80
3.12
(6.40%)
(2.50%)
—
2.79
Div yield (avg)%
27.29
25.66
23.10
21.54
18.86
21.03
20.42
17.74
16.31
18.41
7.36
18.41
20.73
94
20.66
Payout ratio%
10.49
10.13
11.39
13.15
10.94
8.25
7.71
10.41
10.10
10.73
7.98
10.10
10.45
44
421.9
Shares (diluted)M
389.3
398.1
441.2
394.8
405.2
442.9
473.7
463.0
498.5
478.1
417.7
3.37%
1.39%
70
18.98
Buyback yield%
5.76
3.91
5.38
8.19
7.85
7.89
10.71
11.01
11.87
11.13
5.00
11.01
8.04
78
0.407
D/E ratiox
1.133
1.213
1.308
1.413
1.506
1.436
1.474
1.456
1.380
1.326
0.329
1.436
1.397
12
6.309
Enterprise valueNT$B
21.41
25.78
28.79
31.35
32.97
33.01
37.91
42.50
48.57
57.47
11.79
11.75%
11.97%
71
9.707
LT debtNT$B
2.926
3.017
3.276
3.745
3.591
3.482
3.619
4.151
4.477
4.421
14.53
4.25%
3.57%
74
Cost of revenue
6.59%
0.99×
Operating expenses
7.47%
1.07×
Cash and investments
15.87%