4.127
RevenueNT$B
4.604
4.714
4.841
4.895
4.940
4.885
4.848
4.830
4.959
5.075
4.301
0.54%
1.10%
19
3.71
Revenue growth%
14.46
14.55
14.99
15.73
17.15
18.99
20.07
20.00
18.66
19.51
4.74
19.51
17.91
83
20.22
Gross margin%
34.80
32.71
32.02
31.60
31.07
33.30
35.28
32.62
34.81
35.52
14.16
34.81
33.00
20
6.63
Operating margin%
22.82
22.99
25.49
23.81
24.02
21.91
19.72
17.92
18.18
18.61
8.76
18.61
22.37
92
7.84
Net margin%
18.90
18.34
20.71
20.29
18.73
19.18
18.39
16.47
13.93
16.51
14.04
16.51
18.56
85
19.39
P/E ratio (avg)x
18.55
18.79
17.62
19.18
19.63
17.60
18.27
19.78
18.20
20.43
20.48
18.27
18.67
59
26.49
EV/EBITx
10.55
11.89
12.85
12.98
14.04
13.79
14.38
14.48
16.96
18.08
24.61
14.48
13.91
32
20.12
FCF yield (avg)%
13.36
16.15
18.48
15.78
13.00
10.72
9.77
6.79
8.04
7.37
22.00
8.04
11.86
71
22.53
FCF margin%
4.63
6.70
4.28
7.13
8.68
7.82
7.39
8.43
9.47
10.15
11.28
8.43
7.60
32
1.219
FCF / Net incomex
0.416
0.447
0.497
0.520
0.481
0.506
0.490
0.524
0.605
0.667
0.487
0.524
0.501
60
3.26
ROIC%
17.42
17.14
16.83
18.94
19.07
18.71
20.97
18.11
16.96
18.04
28.34
18.11
18.08
94
28.21
Return on equity%
29.15
30.84
33.62
36.49
39.16
42.09
44.84
46.36
49.06
50.85
28.59
46.36
40.62
93
22.83
Return on assets%
23.88
25.60
26.30
24.95
23.88
25.82
27.51
29.49
27.77
30.75
10.12
27.77
26.06
56
17.43
EPSNT$
19.28
20.32
19.03
17.73
15.86
17.58
19.66
21.93
23.64
21.27
17.79
6.05%
0.87%
—
29.75
EPS growth%
12.60
11.03
13.74
13.89
12.85
14.74
13.33
16.28
16.58
18.76
17.85
16.28
13.82
60
10.67
Bookvalue per shNT$
37.53
41.74
47.80
48.57
55.90
66.79
71.38
78.67
93.07
91.64
19.36
10.39%
10.46%
—
16.25
FCF per shareNT$
3.20
3.39
3.56
3.46
3.56
3.62
3.65
3.41
3.74
4.14
18.06
3.09%
2.19%
—
17.00
Dividend per shNT$
14.97
15.85
16.87
16.42
14.86
14.07
14.94
15.40
13.93
12.36
9.74
(3.62%)
(1.37%)
—
14.25
Div yield (avg)%
18.77
19.37
18.18
20.88
20.48
19.77
17.49
15.10
12.60
13.27
23.37
15.10
18.48
36
5.86
Payout ratio%
14.05
11.72
14.23
16.73
17.88
17.40
17.83
19.68
19.69
20.85
6.74
19.68
17.62
31
298.1
Shares (diluted)M
435.6
430.8
458.8
452.6
480.5
567.8
556.7
625.0
669.1
650.0
298.8
6.23%
4.93%
16
15.77
Buyback yield%
14.65
12.76
11.74
9.01
6.72
8.08
5.68
6.64
6.16
3.24
25.38
6.16
7.40
63
1.181
D/E ratiox
1.155
1.136
1.078
0.989
0.900
0.809
0.793
0.721
0.649
0.612
0.568
0.721
0.854
40
2.650
Enterprise valueNT$B
5.458
5.646
6.005
5.786
5.463
5.311
5.846
6.113
6.043
6.640
5.800
3.98%
1.93%
71
0.257
LT debtNT$B
0.351
0.315
0.336
0.290
0.264
0.252
0.262
0.267
0.267
0.284
3.392
1.47%
(1.54%)
53
Cost of revenue
1.19%
1.01×
Operating expenses
1.14%
1.00×
Goodwill & intangibles
17.71%
Property and equipment
17.69%