0.485
RevenueNT$B
1.022
1.026
1.030
1.079
1.121
1.135
1.151
1.194
1.197
1.201
0.539
1.39%
2.09%
49
17.51
Revenue growth%
10.20
8.11
7.62
8.73
7.84
7.07
8.35
11.25
11.31
10.37
27.34
10.37
8.54
95
21.48
Gross margin%
10.66
10.45
8.41
6.96
7.97
7.89
7.05
5.46
6.56
9.39
13.33
7.05
7.93
77
7.02
Operating margin%
12.38
9.38
6.46
8.98
10.98
12.14
14.02
16.29
17.79
17.28
15.10
16.29
12.26
93
14.62
Net margin%
6.28
7.90
5.95
4.09
3.18
5.90
8.51
10.90
12.03
9.73
23.06
9.73
7.09
8
12.11
P/E ratio (avg)x
15.76
15.16
14.36
15.82
15.92
14.38
15.85
14.35
14.15
13.33
26.07
14.35
14.77
16
32.63
EV/EBITx
22.49
23.03
27.35
29.73
31.40
31.70
35.88
40.28
43.48
47.21
7.899
40.28
31.55
60
17.40
FCF yield (avg)%
16.27
19.02
16.31
15.88
17.11
15.66
16.24
13.57
13.76
15.54
11.09
15.54
16.06
69
20.28
FCF margin%
24.20
23.71
24.84
24.24
24.01
24.65
24.53
23.24
20.43
22.84
4.58
23.24
24.11
17
0.653
FCF / Net incomex
1.195
1.100
1.059
1.044
1.104
1.099
1.027
0.899
0.928
0.810
0.797
0.928
1.051
9
13.64
ROIC%
18.74
19.86
20.44
23.09
23.62
20.96
21.59
22.81
22.22
21.62
22.86
21.62
21.60
29
18.04
Return on equity%
28.04
25.33
25.41
25.31
26.15
27.89
29.34
31.08
31.13
29.27
7.87
29.34
27.96
54
24.62
Return on assets%
36.42
38.16
40.68
38.89
40.06
42.14
44.95
42.41
44.75
44.02
22.41
44.02
41.41
10
2.82
EPSNT$
1.12
1.13
1.17
1.12
1.13
1.09
1.24
1.27
1.48
1.70
3.15
8.58%
5.05%
—
20.50
EPS growth%
7.40
9.75
8.45
7.24
9.50
11.51
8.80
7.47
6.46
5.53
22.21
7.47
7.96
80
2.35
Bookvalue per shNT$
1.99
2.03
1.93
1.76
1.69
1.56
1.66
1.46
1.55
1.39
2.19
(3.82%)
(2.92%)
—
2.81
FCF per shareNT$
1.81
1.99
2.33
2.65
3.08
3.65
4.16
4.59
4.71
5.06
2.86
10.44%
10.66%
—
2.51
Dividend per shNT$
2.52
2.46
2.86
3.24
3.17
3.67
3.69
3.76
4.27
4.99
0.79
9.50%
7.06%
—
3.01
Div yield (avg)%
11.79
9.49
11.55
8.58
10.75
13.16
10.50
8.39
7.04
7.36
20.13
8.39
9.99
41
22.03
Payout ratio%
7.70
9.83
12.45
13.97
15.14
16.03
15.49
12.84
14.73
14.20
2.52
14.73
14.08
66
96.85
Shares (diluted)M
129.4
121.7
126.5
126.6
122.0
126.3
137.5
145.4
151.1
143.5
97.27
3.30%
1.57%
93
25.93
Buyback yield%
13.46
14.02
11.36
10.14
9.87
7.26
9.55
12.45
12.69
14.09
29.89
12.45
11.90
92
1.654
D/E ratiox
2.100
2.298
2.622
3.011
3.316
3.950
4.351
5.178
5.220
5.926
1.412
5.178
3.633
19
0.338
Enterprise valueNT$B
0.809
0.963
1.023
1.165
1.196
1.340
1.433
1.560
1.799
1.997
0.917
10.80%
9.62%
93
1.202
LT debtNT$B
1.117
1.169
1.236
1.263
1.408
1.361
1.360
1.383
1.507
1.576
0.353
2.28%
5.08%
60
Cost of revenue
2.07%
1.00×
Operating expenses
2.52%
1.04×
Cash and investments
16.95%