0.342
RevenueNT$B
1.271
1.270
1.293
1.280
1.263
1.280
1.294
1.300
1.301
1.333
0.383
1.09%
0.61%
76
6.85
Revenue growth%
33.47
33.97
31.17
33.61
31.96
34.39
35.90
37.92
37.37
39.00
3.00
37.37
34.18
65
24.29
Gross margin%
19.10
18.66
16.52
16.96
19.60
21.67
19.16
22.11
22.30
25.08
3.22
22.11
19.38
67
28.35
Operating margin%
4.63
5.24
4.39
2.46
5.20
4.67
2.75
3.92
4.60
6.63
12.55
4.60
4.62
38
13.70
Net margin%
2.51
5.49
3.17
1.51
2.85
3.64
5.92
8.33
8.37
6.59
5.61
6.59
4.57
56
13.85
P/E ratio (avg)x
20.61
18.59
16.90
18.32
18.95
17.06
17.49
15.78
17.12
16.77
29.96
17.06
17.31
89
26.69
EV/EBITx
16.19
15.37
13.88
15.07
14.33
14.02
14.26
14.09
12.68
13.83
20.75
14.02
14.17
20
15.95
FCF yield (avg)%
7.04
6.54
5.46
4.77
2.07
1.53
2.51
0.83
0.40
0.40
12.63
0.83
2.29
39
25.18
FCF margin%
21.18
20.24
23.13
25.62
27.29
28.05
26.17
25.00
27.50
27.41
18.89
27.41
25.90
78
1.390
FCF / Net incomex
1.172
1.279
1.296
1.218
1.262
1.253
1.287
1.290
1.420
1.583
0.537
1.290
1.283
95
23.38
ROIC%
16.80
14.06
14.51
12.79
10.56
11.53
11.62
13.50
16.01
15.12
9.03
13.50
13.78
74
14.42
Return on equity%
26.19
26.26
27.82
26.04
24.82
22.72
21.04
20.45
20.08
22.51
27.79
21.04
23.77
37
6.19
Return on assets%
9.17
7.04
9.13
10.64
10.39
9.02
8.13
5.97
7.96
7.67
5.43
7.96
8.58
36
5.60
EPSNT$
9.72
10.62
11.83
13.73
15.51
17.41
17.18
16.68
19.44
21.32
6.10
6.57%
9.77%
—
12.47
EPS growth%
22.28
19.35
19.24
21.84
19.94
20.22
17.75
15.69
14.42
15.94
23.22
15.94
19.30
11
2.63
Bookvalue per shNT$
3.82
3.98
4.66
5.24
5.92
6.10
6.58
6.56
7.66
8.53
3.38
7.58%
8.29%
—
1.13
FCF per shareNT$
6.66
7.43
8.36
9.39
9.71
10.64
11.24
11.44
10.84
9.94
3.02
0.49%
3.46%
—
2.85
Dividend per shNT$
5.29
5.27
5.30
4.92
4.57
4.73
4.26
4.36
4.69
4.74
6.68
0.72%
(0.20%)
—
2.78
Div yield (avg)%
18.74
17.83
16.77
15.90
13.16
12.87
11.54
11.76
9.59
10.04
14.26
11.54
13.01
37
15.36
Payout ratio%
24.09
23.35
23.94
25.33
24.08
26.05
23.52
25.36
25.13
23.21
14.28
25.13
24.09
40
203.3
Shares (diluted)M
284.6
281.5
282.2
275.4
277.4
320.7
323.1
336.7
379.3
380.4
195.2
6.52%
2.54%
31
22.44
Buyback yield%
30.74
32.87
35.52
33.05
35.19
35.03
36.46
34.52
31.62
33.68
18.21
34.52
34.10
75
1.433
D/E ratiox
0.133
0.124
0.112
0.121
0.115
0.105
0.115
0.105
0.103
0.098
1.131
0.105
0.113
33
822.5
Enterprise valueNT$M
357.1
342.3
392.8
393.2
425.3
398.1
430.0
444.3
507.4
547.9
278.6
5.20%
5.91%
49
1.147
LT debtNT$B
1.115
1.243
1.263
1.304
1.204
1.183
1.130
1.133
1.061
0.965
1.017
(4.33%)
(0.98%)
92
Cost of revenue
1.00%
1.04×
Operating expenses
(0.30%)
0.91×
Cash and investments
17.38%
Property and equipment
17.07%