7.438
RevenueNT$B
3.013
3.293
3.589
3.867
4.258
4.532
4.834
5.277
5.830
6.244
7.799
7.95%
8.47%
44
15.91
Revenue growth%
20.24
22.07
19.42
16.74
18.84
19.65
20.57
22.45
23.43
23.64
19.13
22.45
20.41
87
7.18
Gross margin%
14.19
14.83
17.05
15.52
17.11
16.77
14.65
16.67
13.77
14.56
17.50
14.65
15.17
38
19.17
Operating margin%
24.10
25.94
26.22
26.16
23.34
21.76
24.67
26.35
23.61
21.55
2.42
23.61
24.39
60
9.34
Net margin%
21.85
22.30
24.47
23.71
24.23
26.61
27.28
26.31
25.29
27.88
4.85
26.61
24.88
50
16.43
P/E ratio (avg)x
28.69
34.08
35.45
35.39
37.50
39.58
43.27
48.61
49.21
52.22
17.27
48.61
38.54
29
31.97
EV/EBITx
28.93
29.48
28.37
26.47
23.99
25.64
25.95
25.65
23.22
21.51
26.11
25.64
25.80
39
10.74
FCF yield (avg)%
6.19
6.80
4.92
2.45
1.57
4.09
6.54
8.29
8.73
9.76
5.76
8.29
6.36
33
20.70
FCF margin%
31.52
30.70
28.11
28.18
29.11
29.40
26.59
27.59
28.12
29.37
21.87
28.12
28.65
88
0.454
FCF / Net incomex
0.874
0.758
0.714
0.625
0.571
0.541
0.478
0.506
0.435
0.402
0.719
0.478
0.556
62
20.88
ROIC%
0.78
0.76
0.50
1.30
0.75
0.40
1.77
4.77
3.69
4.89
29.42
3.69
1.04
83
5.16
Return on equity%
13.16
13.43
13.64
15.84
13.89
13.77
14.56
15.58
12.65
11.33
14.68
13.77
13.70
82
25.35
Return on assets%
19.42
22.31
23.40
25.50
23.21
24.75
27.18
24.22
25.95
27.45
2.56
25.95
24.48
50
0.88
EPSNT$
1.20
1.34
1.29
1.51
1.73
1.90
1.83
1.74
2.04
2.40
0.98
6.78%
7.20%
—
6.19
EPS growth%
3.05
1.45
2.07
0.40
3.30
1.27
3.66
3.23
0.83
2.83
13.08
2.83
2.45
30
0.65
Bookvalue per shNT$
1.05
1.04
0.97
1.04
1.02
1.09
1.10
1.23
1.09
1.00
1.38
(0.37%)
(1.53%)
—
1.82
FCF per shareNT$
1.28
1.25
1.25
1.08
1.15
1.01
0.96
1.04
0.92
1.00
1.38
(2.71%)
(2.99%)
—
0.91
Dividend per shNT$
1.73
1.88
2.10
2.14
2.02
1.96
1.89
2.11
1.97
1.80
1.03
(2.28%)
(0.81%)
—
20.32
Div yield (avg)%
15.63
14.29
15.76
18.35
18.14
16.35
18.32
16.44
18.13
20.60
21.68
18.13
17.29
17
12.58
Payout ratio%
32.33
35.15
37.49
37.63
40.23
40.12
41.16
42.48
42.55
44.61
15.23
42.48
40.17
37
1.893
Shares (diluted)B
2.598
2.489
2.321
2.123
2.202
2.367
2.172
1.974
2.170
1.983
1.967
(2.07%)
(2.16%)
14
2.72
Buyback yield%
22.29
21.77
24.19
25.89
25.45
25.09
24.60
24.19
23.99
26.37
16.14
24.60
24.40
32
1.715
D/E ratiox
1.094
1.065
1.186
1.096
1.174
1.060
1.045
0.944
1.038
1.069
1.400
1.045
1.067
23
4.761
Enterprise valueNT$B
6.064
5.897
6.312
6.668
6.996
6.718
7.352
8.213
9.394
8.976
4.872
5.11%
5.66%
52
2.826
LT debtNT$B
6.486
6.129
6.787
7.463
7.735
7.873
8.204
9.161
10.06
11.25
5.864
7.78%
7.03%
37
Cost of revenue
8.62%
1.01×
Operating expenses
8.36%
0.99×
Cash and investments
20.11%