0.288
RevenueNT$B
1.355
1.431
1.459
1.498
1.522
1.590
1.650
1.748
1.782
1.868
0.309
4.19%
3.57%
82
20.98
Revenue growth%
20.49
18.58
21.33
22.55
25.35
28.17
29.89
29.99
30.01
30.90
4.11
29.99
26.76
61
25.15
Gross margin%
8.84
9.25
10.77
12.82
13.12
15.91
13.46
13.99
12.96
12.74
21.27
13.46
12.89
8
9.90
Operating margin%
6.84
7.21
6.64
3.84
5.16
4.55
5.78
6.03
4.79
4.50
23.28
4.79
5.47
50
22.84
Net margin%
17.19
15.84
14.97
16.80
18.29
18.82
20.70
22.33
21.08
19.43
10.62
20.70
18.55
74
20.06
P/E ratio (avg)x
19.59
20.88
18.49
16.52
17.29
16.72
15.03
14.95
13.47
13.16
11.20
14.95
16.62
82
32.23
EV/EBITx
4.966
4.523
4.530
4.062
4.449
4.701
4.421
4.928
4.739
5.005
16.18
4.739
4.616
14
22.53
FCF yield (avg)%
25.45
27.80
28.08
27.90
29.92
27.60
28.79
26.00
28.94
29.85
2.91
28.79
27.99
87
11.71
FCF margin%
33.95
33.14
34.58
33.01
34.26
37.12
38.58
41.47
44.43
41.97
6.98
41.47
35.85
44
0.878
FCF / Net incomex
2.168
2.084
2.088
2.330
2.498
2.627
2.811
3.039
2.856
2.815
0.164
2.815
2.563
53
11.07
ROIC%
28.32
29.14
30.87
30.52
32.51
34.92
33.73
33.92
33.03
31.10
7.13
33.73
31.81
75
4.92
Return on equity%
10.17
10.38
9.31
7.57
7.37
5.43
8.16
8.05
9.93
8.61
5.18
8.16
8.39
22
19.58
Return on assets%
21.21
18.74
20.87
20.32
23.18
23.28
26.00
24.03
23.36
20.70
22.31
23.36
22.20
26
5.43
EPSNT$
6.25
6.47
6.64
6.77
7.94
8.21
8.07
9.14
9.99
11.34
5.80
7.39%
6.61%
—
23.75
EPS growth%
14.65
13.62
16.59
19.25
21.28
19.99
17.89
20.80
20.33
21.43
17.99
20.33
19.62
43
5.30
Bookvalue per shNT$
6.22
6.49
7.81
7.82
8.39
9.44
10.31
10.60
10.54
11.15
4.73
5.87%
6.30%
—
2.58
FCF per shareNT$
2.06
2.29
2.20
2.45
2.34
2.42
2.32
2.40
2.39
2.75
3.16
3.29%
3.20%
—
3.06
Dividend per shNT$
6.56
6.50
6.59
7.02
7.54
7.69
8.06
9.24
9.82
10.79
4.11
7.43%
6.00%
—
17.17
Div yield (avg)%
8.28
9.58
7.58
6.13
6.29
6.03
5.93
7.07
6.35
4.68
20.04
6.03
6.32
36
19.79
Payout ratio%
10.73
13.22
12.44
15.26
15.77
17.02
18.87
20.55
21.24
21.37
4.49
20.55
16.39
49
243.5
Shares (diluted)M
342.2
401.8
379.7
422.4
408.2
449.9
441.1
469.4
529.2
600.0
244.4
8.01%
6.72%
18
2.33
Buyback yield%
4.90
4.41
3.67
0.69
2.64
3.33
2.92
4.30
5.96
7.83
10.85
4.30
3.99
44
1.681
D/E ratiox
1.696
1.805
1.889
1.981
1.985
1.839
2.008
2.168
2.177
2.074
0.462
2.074
1.983
78
547.6
Enterprise valueNT$M
601.9
584.7
608.6
688.1
711.9
709.6
725.7
791.8
719.6
794.2
130.5
2.21%
2.87%
16
1.584
LT debtNT$B
1.138
1.165
1.249
1.369
1.418
1.462
1.480
1.535
1.681
1.856
0.757
5.52%
5.77%
48
Cost of revenue
3.91%
1.03×
Operating expenses
2.83%
0.93×
Cash and investments
22.09%