9.246
RevenueNT$B
19.32
20.16
20.98
21.72
22.20
22.64
24.01
24.51
25.15
26.54
10.16
3.64%
3.37%
49
18.50
Revenue growth%
22.05
22.27
23.33
23.51
22.33
19.67
18.41
18.67
17.61
15.89
10.80
18.41
20.86
41
27.82
Gross margin%
8.80
11.28
11.21
12.51
11.65
9.72
7.15
9.82
12.31
15.05
18.47
9.82
11.25
36
11.74
Operating margin%
4.85
7.45
9.29
8.45
7.10
9.00
6.84
4.43
2.78
0.91
22.02
4.43
6.97
27
16.88
Net margin%
18.99
16.23
14.87
14.80
14.14
17.05
16.90
15.30
14.05
13.21
20.56
15.30
15.08
41
24.29
P/E ratio (avg)x
10.65
10.72
12.12
13.53
15.34
15.06
17.00
16.89
16.72
18.59
36.11
16.89
15.20
52
36.67
EV/EBITx
25.89
29.28
31.43
30.30
33.18
30.75
31.61
32.35
31.79
30.08
26.63
31.61
31.09
77
5.54
FCF yield (avg)%
9.75
8.45
10.98
9.96
12.76
13.34
13.60
13.45
12.51
15.47
17.35
13.45
12.63
10
22.49
FCF margin%
16.66
15.53
17.99
16.50
13.59
12.75
13.96
11.08
10.21
7.97
7.43
11.08
13.78
35
0.221
FCF / Net incomex
0.202
0.195
0.221
0.253
0.282
0.306
0.299
0.354
0.390
0.386
1.179
0.354
0.291
90
12.71
ROIC%
31.22
33.53
33.65
33.52
32.98
29.99
29.47
31.00
32.86
30.06
11.78
30.06
32.04
77
10.90
Return on equity%
21.28
22.10
21.47
21.21
19.51
19.84
18.95
21.90
18.92
17.25
29.81
18.95
20.52
75
29.71
Return on assets%
30.14
30.50
30.74
33.58
34.93
35.66
36.44
35.74
33.25
35.13
29.65
35.66
34.25
23
9.54
EPSNT$
4.66
5.46
6.09
6.66
6.33
7.23
7.50
7.69
8.03
9.16
10.59
7.68%
8.83%
—
27.51
EPS growth%
12.97
10.83
11.96
10.31
11.51
13.82
15.59
14.55
12.35
11.42
7.31
13.82
12.16
61
8.02
Bookvalue per shNT$
6.78
7.20
7.58
9.04
8.87
9.55
11.49
12.98
13.76
15.97
1.67
12.48%
9.24%
—
2.28
FCF per shareNT$
7.68
7.69
7.03
7.11
7.26
6.47
5.93
5.12
4.61
4.82
5.64
(7.88%)
(4.84%)
—
6.29
Dividend per shNT$
10.70
10.29
9.36
10.03
9.87
9.62
8.45
7.90
8.47
8.55
6.83
(2.84%)
(2.33%)
—
15.82
Div yield (avg)%
18.88
17.94
15.94
17.90
16.19
14.58
12.80
15.54
16.72
16.10
2.34
15.54
16.15
90
27.35
Payout ratio%
21.80
22.62
19.84
21.16
22.59
23.01
25.72
25.91
24.66
23.29
19.81
24.66
22.81
17
745.3
Shares (diluted)M
736.4
720.4
783.0
780.0
789.3
723.1
631.7
605.8
629.3
656.3
720.4
(3.62%)
(1.13%)
75
7.30
Buyback yield%
0.40
1.76
2.12
0.62
1.63
0.40
2.59
2.82
3.95
5.48
9.45
2.82
1.94
72
0.820
D/E ratiox
0.164
0.176
0.189
0.200
0.230
0.230
0.247
0.294
0.319
0.354
0.639
0.294
0.230
81
24.34
Enterprise valueNT$B
22.99
25.71
26.79
30.16
31.72
30.15
31.58
28.23
30.75
30.11
11.97
(1.04%)
2.27%
20
2.206
LT debtNT$B
38.72
42.00
42.28
49.68
49.65
47.69
49.78
55.00
55.10
52.11
4.401
0.97%
3.86%
81
Cost of revenue
3.21%
0.98×
Operating expenses
3.63%
1.03×
Cash and investments
16.87%