4.404
RevenueNT$B
4.669
4.661
4.790
4.857
4.837
4.917
4.992
5.117
5.195
5.334
4.697
1.97%
1.43%
59
10.32
Revenue growth%
19.78
17.99
17.48
15.63
15.10
15.17
14.63
15.95
16.38
17.83
25.72
15.95
16.17
12
19.67
Gross margin%
6.90
9.78
9.29
9.05
7.79
9.73
7.17
4.37
2.96
0.69
9.52
4.37
7.48
33
27.28
Operating margin%
7.20
8.44
9.43
10.05
11.56
13.29
12.56
13.92
16.54
18.99
10.37
13.92
12.06
38
29.07
Net margin%
19.01
20.67
18.91
20.90
22.47
25.00
25.86
22.93
25.05
23.72
8.77
25.00
22.70
42
23.77
P/E ratio (avg)x
30.55
31.74
37.76
40.62
43.74
52.61
60.16
70.02
74.13
86.63
20.65
70.02
48.18
20
21.47
EV/EBITx
20.45
17.72
17.47
18.73
20.35
17.71
18.51
17.51
15.06
14.47
36.49
17.51
17.71
76
24.49
FCF yield (avg)%
22.87
23.22
21.39
21.64
18.98
18.75
19.15
21.89
19.31
20.33
10.25
19.31
20.86
15
26.46
FCF margin%
12.73
15.38
14.30
15.40
17.19
19.21
18.33
20.81
20.13
21.58
13.96
20.13
17.76
50
0.697
FCF / Net incomex
2.572
2.980
2.904
3.242
3.508
3.795
4.356
4.517
4.509
5.061
1.506
4.509
3.651
32
27.74
ROIC%
24.18
25.40
22.90
24.05
26.75
26.99
29.44
29.18
26.69
25.80
16.86
26.99
26.25
63
5.70
Return on equity%
26.21
23.46
22.92
23.22
22.70
24.55
23.19
23.60
24.68
23.10
2.61
23.60
23.34
78
26.30
Return on assets%
8.86
9.56
9.33
6.95
5.79
5.89
5.32
5.53
2.89
1.13
23.74
5.32
5.84
78
5.27
EPSNT$
7.74
7.68
8.18
8.21
7.90
9.12
8.81
8.85
9.79
9.24
5.82
3.20%
2.19%
—
20.64
EPS growth%
22.21
23.06
24.06
25.93
28.93
27.43
27.51
24.87
26.52
24.94
27.87
26.52
25.44
92
6.72
Bookvalue per shNT$
4.78
5.18
5.41
6.08
6.82
7.02
7.62
7.18
8.05
7.52
7.61
1.97%
5.75%
—
2.13
FCF per shareNT$
1.79
1.91
1.89
2.02
2.17
2.48
2.66
3.16
3.36
3.76
2.08
11.63%
7.82%
—
3.43
Dividend per shNT$
3.04
3.40
3.35
3.26
3.47
4.09
4.78
4.81
4.93
5.76
5.20
10.67%
7.70%
—
27.60
Div yield (avg)%
6.86
9.77
7.62
7.45
8.06
7.49
6.12
8.20
9.53
8.46
27.53
8.20
7.84
31
23.53
Payout ratio%
9.20
10.19
12.49
12.14
14.21
14.91
13.31
15.75
14.29
12.80
4.94
14.29
13.05
51
395.1
Shares (diluted)M
452.6
472.4
519.3
561.8
627.4
592.4
673.4
660.7
748.0
773.7
396.1
4.28%
4.54%
67
28.95
Buyback yield%
16.89
16.88
19.28
20.78
21.46
24.19
24.37
27.03
25.75
28.08
28.70
25.75
22.83
85
1.723
D/E ratiox
0.171
0.169
0.179
0.185
0.207
0.215
0.204
0.197
0.206
0.211
0.638
0.206
0.200
50
4,313
Enterprise valueNT$M
337.8
340.8
384.4
372.5
371.4
407.2
475.2
467.1
451.0
513.5
928.8
6.69%
5.85%
86
2.915
LT debtNT$B
3.767
3.953
4.648
5.315
5.357
5.886
6.990
6.957
8.254
8.962
2.411
10.84%
9.88%
51
Cost of revenue
1.66%
1.02×
Operating expenses
0.57%
0.92×
Cash and investments
16.11%