4.982
RevenueNT$B
4.964
5.208
5.373
5.711
6.083
6.262
6.382
6.526
6.703
7.114
5.381
3.18%
4.17%
20
13.50
Revenue growth%
28.28
27.26
28.38
29.61
26.77
25.64
23.12
24.25
26.62
24.85
11.60
24.85
26.70
77
6.27
Gross margin%
20.91
20.19
17.48
20.26
21.65
20.45
22.22
24.55
21.91
20.23
16.48
21.91
20.68
33
10.00
Operating margin%
0.40
1.95
1.10
2.70
2.41
1.80
3.81
2.82
5.35
3.49
24.38
3.49
2.56
58
13.09
Net margin%
25.24
25.91
24.17
22.34
24.31
22.87
24.25
24.42
26.01
26.65
14.66
24.42
24.36
85
27.12
P/E ratio (avg)x
17.45
19.76
22.48
24.24
27.96
29.79
29.96
33.79
33.33
32.45
34.70
32.45
28.87
23
31.80
EV/EBITx
26.98
25.65
23.09
25.74
23.43
25.99
24.90
25.04
24.44
23.19
6.190
24.90
24.97
82
16.48
FCF yield (avg)%
10.03
12.76
10.50
10.16
12.81
10.77
10.63
9.97
8.53
8.27
8.47
9.97
10.33
93
28.49
FCF margin%
4.34
6.53
8.93
10.43
11.10
10.28
7.57
8.53
8.87
8.98
11.40
8.87
8.90
36
0.196
FCF / Net incomex
1.592
1.687
1.772
1.612
1.730
1.566
1.551
1.465
1.279
1.161
0.873
1.465
1.579
22
28.13
ROIC%
9.54
9.22
11.33
10.27
11.58
12.15
13.27
13.24
16.01
14.50
29.06
13.27
11.86
56
14.27
Return on equity%
25.32
24.31
23.50
22.60
19.76
19.22
18.18
16.08
14.27
12.84
21.55
16.08
19.49
35
19.64
Return on assets%
22.42
22.00
21.25
22.66
22.93
25.43
24.23
22.86
23.60
23.22
27.68
23.60
22.89
91
15.04
EPSNT$
8.70
10.01
10.90
10.55
11.56
12.15
13.20
14.27
13.73
13.82
15.89
3.64%
5.10%
—
13.55
EPS growth%
25.31
22.56
20.45
22.25
20.75
22.55
22.10
19.62
22.03
19.06
4.77
22.03
22.07
84
2.85
Bookvalue per shNT$
28.04
30.52
31.13
34.81
41.55
42.50
43.97
49.72
59.80
69.65
10.34
10.88%
10.49%
—
18.04
FCF per shareNT$
9.70
10.74
11.06
10.60
10.12
10.64
10.18
11.12
11.64
12.07
12.05
3.57%
2.39%
—
9.99
Dividend per shNT$
12.75
12.49
14.39
15.29
15.39
14.85
14.51
13.68
14.76
14.95
17.43
(0.58%)
1.82%
—
14.35
Div yield (avg)%
1.15
3.33
2.32
2.61
3.88
1.15
1.99
4.24
5.24
8.13
10.30
4.24
2.97
86
2.44
Payout ratio%
11.58
10.03
9.47
8.85
8.55
9.85
12.28
13.96
11.00
13.20
6.69
12.28
10.51
60
178.3
Shares (diluted)M
171.2
183.1
193.7
209.1
184.9
197.1
199.8
193.1
183.6
177.3
181.0
(0.83%)
0.94%
59
23.81
Buyback yield%
15.86
18.25
16.03
18.47
19.09
20.88
23.74
21.91
23.57
26.05
29.72
23.57
19.99
75
0.778
D/E ratiox
0.167
0.156
0.171
0.179
0.177
0.168
0.152
0.151
0.164
0.165
0.649
0.164
0.166
82
3.171
Enterprise valueNT$B
0.523
0.524
0.539
0.505
0.479
0.490
0.475
0.453
0.491
0.520
3.488
1.62%
(1.32%)
73
3.655
LT debtNT$B
6.003
6.390
6.740
7.242
6.411
5.837
5.461
5.205
5.573
5.086
1.797
(4.53%)
(0.77%)
45
Cost of revenue
4.17%
1.00×
Operating expenses
3.65%
0.95×
Cash and investments
16.24%