0.563
RevenueNT$B
1.679
1.693
1.708
1.764
1.788
1.846
1.912
1.953
2.017
2.069
0.597
2.96%
2.37%
83
12.09
Revenue growth%
27.94
29.89
28.14
25.96
24.04
26.03
28.32
29.33
29.08
31.54
27.97
29.08
28.23
29
15.94
Gross margin%
12.36
14.27
14.01
15.64
16.76
13.90
11.22
9.82
11.20
9.36
23.30
11.20
13.13
16
6.01
Operating margin%
36.10
37.24
35.41
34.74
37.30
40.00
39.16
41.82
42.90
40.07
12.63
40.07
38.23
62
22.43
Net margin%
23.78
22.22
20.49
20.92
21.46
23.92
25.96
26.14
25.84
23.55
23.73
25.84
23.66
44
12.22
P/E ratio (avg)x
15.33
15.27
14.86
13.98
12.61
12.75
13.86
14.86
15.41
14.19
24.20
14.19
14.52
44
32.52
EV/EBITx
9.463
9.618
9.995
10.29
9.484
8.612
7.652
7.915
7.189
6.468
29.24
7.652
9.037
59
27.92
FCF yield (avg)%
17.56
16.77
18.70
17.37
17.85
16.80
16.71
18.45
15.80
13.64
13.31
16.71
17.09
55
24.40
FCF margin%
10.77
9.23
8.49
8.61
8.43
7.99
8.72
10.55
10.20
12.12
9.52
10.20
8.97
89
1.300
FCF / Net incomex
0.738
0.732
0.761
0.831
0.897
1.030
1.168
1.374
1.356
1.595
1.727
1.356
0.963
26
28.90
ROIC%
11.22
10.78
10.98
10.54
9.11
7.35
4.94
2.09
3.44
2.49
9.19
3.44
8.23
40
16.07
Return on equity%
25.32
23.13
22.96
25.24
25.31
27.15
27.63
26.56
28.81
27.47
12.83
27.47
25.94
49
4.06
Return on assets%
11.99
9.18
8.04
7.63
7.02
5.48
7.55
7.99
9.24
10.95
3.20
7.99
8.01
58
2.09
EPSNT$
6.65
7.48
8.80
9.55
9.32
9.00
9.76
10.04
11.97
13.85
2.31
8.26%
7.25%
—
26.81
EPS growth%
2.15
1.18
3.67
1.59
0.82
3.28
2.15
1.94
0.40
0.45
7.32
1.94
1.76
16
2.79
Bookvalue per shNT$
3.29
3.64
4.06
4.46
5.02
5.93
6.30
6.30
6.22
6.84
7.60
6.38%
8.34%
—
6.81
FCF per shareNT$
3.13
3.05
3.44
4.11
4.18
4.60
4.99
5.46
5.71
6.10
6.60
7.84%
7.90%
—
3.04
Dividend per shNT$
4.14
4.35
4.85
4.49
4.24
3.88
3.51
3.80
4.21
4.57
5.05
1.54%
0.54%
—
16.88
Div yield (avg)%
15.26
16.47
17.92
19.81
22.46
21.72
19.55
21.67
18.85
19.81
3.42
19.81
19.68
66
19.95
Payout ratio%
27.00
26.71
24.58
25.95
25.31
27.95
28.45
31.29
34.28
32.83
21.87
31.29
27.47
82
138.2
Shares (diluted)M
243.4
246.1
251.7
253.8
255.0
279.7
323.8
347.9
364.9
430.6
138.0
11.05%
7.67%
73
3.68
Buyback yield%
4.29
6.26
8.85
7.90
9.47
7.76
8.11
10.44
8.50
6.71
20.97
8.11
8.00
8
0.250
D/E ratiox
1.421
1.576
1.403
1.541
1.631
1.700
1.587
1.555
1.638
1.821
0.111
1.638
1.582
46
0.688
Enterprise valueNT$B
1.044
0.947
0.880
0.807
0.757
0.652
0.706
0.744
0.771
0.783
1.767
0.70%
(3.37%)
24
1.988
LT debtNT$B
0.616
0.686
0.676
0.774
0.803
0.904
1.042
1.149
1.219
1.400
0.625
11.77%
10.24%
6
Cost of revenue
3.02%
1.06×
Operating expenses
0.94%
0.87×
Goodwill & intangibles
14.02%