8.058
RevenueNT$B
8.085
8.462
8.932
9.348
9.788
10.44
11.29
12.13
12.85
13.58
8.328
6.77%
5.97%
94
19.68
Revenue growth%
7.82
8.33
8.71
8.51
6.14
7.58
10.37
8.76
7.28
4.80
20.95
7.58
8.08
94
13.51
Gross margin%
0.40
2.93
5.65
4.80
7.55
10.14
8.91
5.93
8.91
9.33
13.44
8.91
6.74
41
17.57
Operating margin%
25.59
24.32
26.58
23.94
22.87
25.11
24.46
24.34
27.29
28.14
15.71
25.11
24.79
85
4.12
Net margin%
14.04
13.57
13.03
11.66
12.03
10.52
11.31
9.68
10.19
7.84
12.91
10.19
11.48
39
21.58
P/E ratio (avg)x
9.458
9.996
9.848
10.25
11.15
10.35
10.06
10.62
10.92
11.91
28.28
10.62
10.30
71
25.46
EV/EBITx
28.62
30.66
30.95
28.04
26.78
25.92
28.05
29.01
29.19
26.87
7.424
28.05
28.33
22
16.66
FCF yield (avg)%
20.87
21.21
21.11
19.88
22.82
24.85
26.22
26.36
26.64
27.16
11.61
26.36
23.83
23
4.58
FCF margin%
20.17
18.40
15.43
18.41
15.91
15.16
13.96
11.17
10.71
11.27
2.52
11.27
15.30
90
0.773
FCF / Net incomex
1.369
1.314
1.295
1.378
1.552
1.779
1.752
1.940
2.045
2.223
1.695
1.940
1.652
71
9.36
ROIC%
1.85
1.66
0.40
0.40
0.40
0.48
0.40
0.56
0.40
0.94
29.28
0.48
0.44
91
27.46
Return on equity%
7.25
6.19
7.85
9.62
7.17
6.68
3.74
3.90
6.52
8.35
25.54
6.52
6.93
27
11.36
Return on assets%
12.10
13.09
14.89
17.84
18.41
20.52
19.69
21.26
20.05
17.35
13.24
20.05
18.12
43
9.94
EPSNT$
11.23
13.23
13.91
15.22
16.67
18.43
18.34
18.59
18.49
20.90
10.14
4.62%
6.25%
—
24.74
EPS growth%
30.54
32.06
33.99
32.90
31.00
33.67
31.51
30.07
32.72
32.30
8.65
32.30
32.18
34
3.97
Bookvalue per shNT$
2.41
2.34
2.55
2.47
2.52
2.57
2.78
3.09
2.94
3.14
5.47
4.47%
1.71%
—
2.86
FCF per shareNT$
17.24
20.18
21.86
21.27
24.78
26.06
29.33
29.97
35.52
37.84
5.65
8.83%
8.47%
—
8.39
Dividend per shNT$
7.27
6.95
7.96
8.10
7.82
8.32
8.76
8.57
8.62
9.32
8.55
3.58%
2.52%
—
2.39
Div yield (avg)%
14.89
12.91
10.76
12.98
14.25
13.85
13.62
11.50
9.54
8.58
19.08
11.50
12.95
70
13.88
Payout ratio%
10.38
7.62
8.64
8.99
8.20
9.18
8.16
8.68
5.76
4.53
22.19
8.16
8.42
62
542.0
Shares (diluted)M
498.5
562.8
545.7
588.4
534.1
525.6
503.4
459.2
415.8
466.4
534.8
(2.67%)
0.37%
18
17.89
Buyback yield%
29.10
26.54
26.29
25.55
24.89
23.01
20.96
23.53
22.25
21.69
24.09
22.25
24.21
22
0.194
D/E ratiox
1.755
1.634
1.687
1.728
1.734
1.802
2.035
1.833
1.838
1.860
0.486
1.838
1.778
92
9.344
Enterprise valueNT$B
11.63
12.23
12.99
13.11
12.10
12.29
12.52
12.09
13.65
14.76
3.818
4.06%
2.85%
23
11.13
LT debtNT$B
6.892
6.949
7.063
7.223
7.230
7.481
8.204
7.711
7.782
7.084
8.743
(0.41%)
0.32%
55
Cost of revenue
5.99%
1.00×
Operating expenses
6.44%
1.04×
Goodwill & intangibles
16.03%
Cash and investments
15.90%