0.101
RevenueNT$B
1.310
1.330
1.348
1.410
1.454
1.492
1.549
1.615
1.635
1.717
0.107
3.38%
2.79%
86
11.05
Revenue growth%
8.08
9.64
7.38
10.20
10.10
11.36
9.26
7.48
5.59
8.02
9.49
8.02
8.67
39
9.04
Gross margin%
31.31
31.78
31.35
31.60
28.74
29.15
31.93
31.04
29.69
31.99
16.09
31.04
31.33
74
25.94
Operating margin%
20.19
17.76
18.74
17.74
15.71
17.30
17.88
19.45
17.34
18.63
13.03
17.88
17.82
45
2.07
Net margin%
28.17
29.73
29.61
27.47
25.06
25.56
28.54
29.70
32.01
34.16
5.09
29.70
29.08
21
29.61
P/E ratio (avg)x
39.99
36.10
33.38
30.37
28.33
28.21
28.12
26.45
28.74
31.22
10.21
28.21
29.56
6
28.62
EV/EBITx
54.79
59.99
59.80
56.81
54.99
55.92
56.15
52.13
53.32
51.75
6.874
53.32
55.45
54
19.45
FCF yield (avg)%
15.63
14.49
11.79
9.34
7.12
4.95
2.08
4.44
7.39
10.32
18.97
4.95
8.36
63
21.19
FCF margin%
7.32
7.68
7.59
6.44
8.31
10.87
8.88
6.25
5.24
5.76
10.65
6.25
7.46
61
0.702
FCF / Net incomex
0.184
0.202
0.224
0.212
0.236
0.264
0.252
0.263
0.270
0.246
0.327
0.263
0.241
20
21.57
ROIC%
4.46
2.19
4.08
2.82
0.43
0.40
0.40
0.40
0.91
0.40
24.39
0.40
0.67
15
25.43
Return on equity%
3.27
1.60
2.78
2.34
0.84
1.50
0.60
3.04
5.54
4.51
24.44
3.04
2.56
83
8.25
Return on assets%
20.17
21.49
21.12
19.91
21.93
24.04
22.95
19.97
21.28
18.57
28.80
21.28
21.20
38
4.81
EPSNT$
7.31
7.53
7.84
8.25
9.62
10.22
11.04
11.42
11.10
11.30
4.95
3.27%
5.64%
—
7.38
EPS growth%
10.29
10.59
12.28
9.63
12.57
14.13
12.72
11.58
10.16
8.68
19.26
11.58
11.08
32
4.98
Bookvalue per shNT$
7.23
7.58
7.51
7.85
8.61
8.42
9.95
10.81
12.25
12.32
5.63
7.43%
6.09%
—
1.60
FCF per shareNT$
9.49
10.08
10.90
12.76
13.83
15.50
18.06
20.74
20.05
20.12
1.98
7.79%
9.09%
—
5.46
Dividend per shNT$
3.45
3.16
3.12
3.00
2.97
2.62
2.27
2.03
1.99
1.96
0.92
(7.96%)
(5.09%)
—
8.20
Div yield (avg)%
26.15
23.88
22.72
25.08
24.05
21.16
21.64
21.98
22.73
24.40
17.01
21.98
23.31
77
27.55
Payout ratio%
2.92
1.55
1.72
3.08
2.08
3.26
3.37
6.23
9.16
10.46
9.50
6.23
3.17
82
325.2
Shares (diluted)M
387.0
419.0
430.1
478.4
452.2
513.8
577.9
651.3
639.1
714.8
313.0
9.59%
6.24%
41
4.07
Buyback yield%
22.62
23.01
25.72
25.17
26.78
26.96
27.17
26.51
28.31
27.93
25.94
27.17
26.64
40
1.377
D/E ratiox
0.723
0.693
0.726
0.721
0.756
0.800
0.927
0.962
1.083
1.204
1.633
0.962
0.778
68
674.1
Enterprise valueNT$M
149.9
145.5
138.8
146.0
156.8
159.5
178.2
193.1
196.2
210.2
231.3
6.03%
2.34%
23
0.159
LT debtNT$B
0.815
0.802
0.838
0.833
0.839
0.858
0.799
0.721
0.783
0.679
1.046
(4.15%)
(1.98%)
73
Cost of revenue
3.28%
1.05×
Operating expenses
2.14%
0.94×
Cash and investments
14.73%