0.133
RevenueNT$B
2.004
1.969
1.942
1.957
1.975
1.977
2.033
2.058
2.098
2.147
0.135
1.69%
0.80%
61
27.81
Revenue growth%
1.68
0.40
0.40
0.84
3.31
0.42
0.40
0.40
2.22
3.40
6.12
0.42
0.63
41
6.67
Gross margin%
21.70
20.21
20.68
21.78
23.31
21.79
23.58
24.35
26.27
25.97
26.57
24.35
22.55
20
28.56
Operating margin%
25.86
23.02
20.23
17.45
15.38
14.30
12.34
13.53
15.94
14.30
26.98
14.30
15.66
28
29.19
Net margin%
18.55
20.71
18.81
19.75
21.88
24.29
26.69
28.34
30.27
29.41
7.80
28.34
23.08
36
7.402
P/E ratio (avg)x
8.096
7.820
8.211
9.165
9.832
11.27
10.81
11.76
13.28
13.05
14.00
11.76
10.32
58
19.56
EV/EBITx
19.94
17.34
17.26
15.59
13.36
13.25
14.13
14.44
15.18
13.94
37.58
14.13
14.81
10
20.78
FCF yield (avg)%
20.88
22.26
21.44
22.45
19.91
18.97
20.84
22.63
19.67
16.78
24.30
19.67
20.86
67
21.73
FCF margin%
19.38
17.22
16.87
17.84
15.55
13.77
13.40
12.62
13.82
16.31
18.38
13.77
15.93
74
0.802
FCF / Net incomex
0.868
0.841
0.870
0.931
0.967
1.025
0.999
0.928
0.869
0.989
1.199
0.989
0.930
61
12.35
ROIC%
23.96
22.10
21.74
18.97
19.75
21.18
19.07
17.11
18.55
16.94
10.63
18.55
19.41
89
18.90
Return on equity%
17.01
14.21
14.33
14.67
14.40
13.34
15.03
16.18
16.21
18.64
4.72
16.18
14.85
70
15.32
Return on assets%
25.58
25.24
23.12
22.78
25.59
27.14
28.78
30.54
28.31
27.44
14.15
28.31
26.37
51
1.38
EPSNT$
5.02
5.64
5.54
5.38
5.43
6.24
6.48
6.06
5.71
5.35
1.47
(0.32%)
0.73%
—
4.78
EPS growth%
3.47
4.32
7.16
8.97
10.37
12.32
9.96
9.91
12.62
10.30
23.89
10.30
9.94
42
2.97
Bookvalue per shNT$
3.71
3.96
3.83
4.25
4.16
4.10
4.29
4.92
5.57
6.02
1.54
7.67%
4.73%
—
2.39
FCF per shareNT$
2.95
2.80
2.55
2.78
2.82
2.80
2.89
2.84
2.77
2.89
1.57
0.44%
(1.10%)
—
1.72
Dividend per shNT$
3.53
3.21
3.36
3.05
3.37
3.43
3.54
3.70
3.70
3.63
2.14
1.49%
(0.33%)
—
24.44
Div yield (avg)%
0.42
0.40
0.40
1.64
2.70
5.66
5.16
4.82
3.88
5.54
4.40
5.16
3.29
61
16.52
Payout ratio%
17.11
18.10
16.50
13.63
15.14
13.02
13.51
11.27
9.34
12.27
6.49
12.27
13.57
19
400.3
Shares (diluted)M
355.9
333.6
301.7
310.4
276.9
269.0
275.6
253.5
248.2
240.7
393.2
(2.77%)
(3.59%)
60
19.44
Buyback yield%
14.94
15.66
16.08
16.50
19.25
19.48
17.87
19.46
22.45
24.86
20.28
19.48
18.56
70
1.626
D/E ratiox
0.921
0.965
0.964
1.124
1.263
1.496
1.524
1.714
1.795
1.984
0.879
1.714
1.379
58
1.260
Enterprise valueNT$B
2.243
2.103
1.950
2.231
2.488
2.466
2.623
3.004
3.002
3.210
0.588
5.23%
3.33%
26
1.744
LT debtNT$B
0.796
0.800
0.863
0.943
1.003
1.028
1.055
1.027
0.985
1.068
2.083
1.28%
3.58%
47
Cost of revenue
0.93%
1.01×
Operating expenses
0.30%
0.95×
Goodwill & intangibles
14.92%