0.196
RevenueNT$B
1.771
1.776
1.806
1.804
1.886
1.946
1.964
2.048
2.142
2.198
0.217
3.11%
2.51%
54
14.29
Revenue growth%
14.39
12.26
13.91
15.63
17.23
16.55
13.99
16.62
16.31
18.13
13.96
16.55
15.97
49
24.21
Gross margin%
7.91
10.32
9.01
10.58
10.02
9.00
9.95
7.22
7.44
5.28
17.96
7.44
9.01
30
20.12
Operating margin%
22.63
25.28
26.55
27.58
30.25
30.38
27.62
29.98
29.62
29.76
22.29
29.76
28.62
35
5.41
Net margin%
20.28
18.89
18.94
20.14
20.46
20.49
18.98
18.10
15.13
18.05
25.86
18.10
18.96
91
11.77
P/E ratio (avg)x
40.77
39.07
38.91
40.77
45.47
41.76
41.86
41.60
39.46
42.46
20.11
41.76
41.18
85
28.58
EV/EBITx
40.63
40.04
44.31
43.78
50.79
58.02
62.82
73.00
84.00
98.82
19.54
73.00
54.40
95
20.88
FCF yield (avg)%
28.80
30.61
32.96
34.80
37.30
34.67
34.24
32.00
33.35
36.25
7.39
34.24
33.80
26
18.62
FCF margin%
6.65
4.39
5.08
7.74
7.61
6.81
5.33
7.58
9.55
8.17
14.46
7.58
7.19
68
0.164
FCF / Net incomex
1.944
2.093
2.281
2.305
2.429
2.551
2.791
3.099
3.047
3.335
0.184
3.047
2.490
39
6.01
ROIC%
24.53
21.80
23.37
21.60
20.97
18.96
19.71
16.91
16.65
17.80
7.28
17.80
20.34
16
11.41
Return on equity%
2.17
4.78
3.67
5.50
5.66
7.05
9.24
9.92
7.77
10.53
16.21
9.24
6.35
46
14.64
Return on assets%
21.98
20.28
23.18
24.19
26.14
24.55
23.90
21.47
20.33
23.17
14.64
23.17
23.18
89
1.68
EPSNT$
3.37
3.22
3.18
3.17
3.22
3.67
3.43
3.95
3.60
3.65
1.75
2.53%
1.12%
—
4.47
EPS growth%
29.97
28.37
29.54
31.11
29.76
28.24
26.32
28.38
30.27
30.51
2.28
28.38
29.65
51
2.08
Bookvalue per shNT$
13.30
15.04
16.35
18.40
21.28
24.99
29.42
28.38
27.09
26.74
5.65
4.67%
7.55%
—
3.65
FCF per shareNT$
10.67
12.63
12.36
12.61
12.15
13.61
13.87
15.94
15.25
17.88
2.31
8.03%
5.85%
—
6.61
Dividend per shNT$
6.05
5.68
5.65
5.02
4.45
4.52
4.30
4.32
4.58
4.39
9.22
(0.25%)
(4.37%)
—
13.64
Div yield (avg)%
7.64
7.97
6.18
7.95
10.55
12.53
10.64
13.35
11.55
13.16
15.01
12.53
10.59
68
18.98
Payout ratio%
5.80
3.69
2.65
0.40
0.40
0.40
0.40
0.40
0.40
0.40
21.15
0.40
0.40
40
109.1
Shares (diluted)M
98.96
104.3
107.0
117.8
116.9
116.1
122.0
111.0
108.5
118.5
109.7
0.27%
2.12%
6
19.20
Buyback yield%
26.99
26.33
26.79
26.44
23.66
22.34
22.92
21.79
24.10
22.52
10.03
22.52
23.88
15
0.221
D/E ratiox
1.515
1.488
1.426
1.553
1.532
1.635
1.759
1.974
2.054
1.909
0.398
1.909
1.594
14
0.929
Enterprise valueNT$B
1.118
1.092
0.978
1.062
1.162
1.114
0.989
0.948
1.013
1.034
0.638
(2.32%)
(0.85%)
64
0.127
LT debtNT$B
1.334
1.451
1.543
1.634
1.619
1.842
2.044
2.176
2.334
2.468
0.359
8.80%
6.61%
16
Cost of revenue
2.77%
1.03×
Operating expenses
2.36%
0.99×
Goodwill & intangibles
15.22%
Cash and investments
15.10%