2.096
RevenueNT$B
4.334
4.475
4.453
4.441
4.598
4.658
4.668
4.610
4.638
4.583
2.219
(0.07%)
0.43%
42
22.91
Revenue growth%
22.14
20.57
21.13
18.65
17.57
17.99
17.33
20.03
17.17
19.96
13.13
17.99
19.31
5
26.80
Gross margin%
25.49
25.49
23.57
26.37
26.57
26.61
25.35
25.57
27.41
28.51
23.29
26.61
25.97
25
24.20
Operating margin%
11.61
13.92
16.80
15.00
17.29
17.27
18.00
20.63
21.71
22.11
6.18
20.63
17.28
73
7.59
Net margin%
15.46
17.40
16.79
18.11
19.90
17.80
15.70
14.68
16.38
14.47
4.53
15.70
16.58
65
33.46
P/E ratio (avg)x
41.75
43.61
47.57
47.35
56.62
54.44
62.57
66.25
69.10
75.48
31.09
66.25
55.53
80
36.94
EV/EBITx
49.18
48.15
53.87
53.36
53.06
60.47
63.91
72.48
73.32
78.89
35.43
72.48
57.17
25
7.29
FCF yield (avg)%
33.65
31.33
33.22
33.54
34.53
35.19
35.11
36.55
38.23
40.21
20.49
36.55
34.82
69
19.34
FCF margin%
15.22
13.17
12.14
10.01
11.73
9.52
10.46
10.43
10.42
7.55
22.86
10.42
10.45
73
0.188
FCF / Net incomex
0.810
0.771
0.653
0.584
0.559
0.480
0.519
0.475
0.435
0.414
0.643
0.475
0.539
19
15.49
ROIC%
10.63
12.58
12.45
10.51
13.14
14.73
14.25
17.09
18.23
15.70
18.22
15.70
13.69
75
26.62
Return on equity%
33.82
32.38
29.96
27.38
25.41
23.08
21.30
19.29
21.23
21.62
5.29
21.30
24.25
27
17.40
Return on assets%
19.60
17.88
19.20
21.73
22.47
20.41
21.41
21.88
23.09
24.35
16.47
21.88
21.57
62
25.03
EPSNT$
25.91
23.84
23.75
23.69
22.34
23.38
24.49
23.64
25.73
25.06
25.90
2.32%
0.61%
—
27.32
EPS growth%
11.93
13.94
14.50
15.78
14.97
17.91
19.48
20.49
23.26
25.86
25.01
20.49
16.84
67
4.12
Bookvalue per shNT$
34.17
40.69
42.15
43.90
51.81
54.74
66.71
80.64
89.05
106.99
5.67
15.61%
12.66%
—
12.49
FCF per shareNT$
4.55
4.75
5.09
5.17
5.35
5.77
5.65
5.93
6.45
6.33
19.33
3.43%
2.91%
—
8.79
Dividend per shNT$
13.99
13.31
12.93
11.59
10.28
11.07
11.00
10.03
9.16
9.13
7.29
(2.35%)
(4.20%)
—
23.05
Div yield (avg)%
24.75
26.52
24.79
22.16
22.74
21.49
21.49
21.98
20.64
19.51
26.23
21.49
22.07
39
13.17
Payout ratio%
17.79
18.96
20.90
23.85
24.76
24.03
23.25
20.61
21.29
21.97
5.88
21.97
21.63
49
220.6
Shares (diluted)M
291.0
285.5
323.2
313.7
292.9
291.9
297.0
295.4
314.6
313.3
222.7
1.35%
0.07%
37
7.93
Buyback yield%
23.63
25.18
23.04
20.05
22.80
25.35
27.71
28.91
28.71
31.55
29.48
28.71
25.27
70
0.764
D/E ratiox
0.518
0.543
0.516
0.455
0.438
0.470
0.414
0.410
0.446
0.470
0.701
0.446
0.462
55
1.381
Enterprise valueNT$B
1.082
1.075
1.118
1.118
1.120
1.106
0.986
0.962
0.905
0.878
4.419
(4.76%)
(2.19%)
52
0.975
LT debtNT$B
8.268
8.929
10.76
10.88
11.77
14.25
16.95
20.35
22.50
27.22
2.981
18.26%
14.12%
72
Cost of revenue
0.43%
1.00×
Operating expenses
0.72%
1.03×
Cash and investments
12.89%