1.652
RevenueNT$B
2.998
2.979
2.971
2.963
2.922
2.888
2.907
2.975
3.043
3.101
1.698
1.19%
0.14%
74
28.32
Revenue growth%
13.54
15.33
14.07
11.52
8.73
8.38
7.20
6.38
4.05
6.49
13.94
6.49
8.56
91
24.57
Gross margin%
18.46
17.01
15.46
18.26
15.45
16.21
18.12
18.57
19.29
19.73
17.32
18.57
18.19
68
8.00
Operating margin%
11.99
13.16
11.94
14.39
17.31
14.88
15.43
13.83
12.69
14.14
9.27
14.14
13.99
79
20.77
Net margin%
29.29
31.08
31.54
30.03
30.24
28.68
30.02
27.57
29.03
30.21
21.11
29.03
30.02
25
8.313
P/E ratio (avg)x
21.83
23.55
22.24
25.01
23.21
24.29
23.99
27.44
30.78
29.38
34.49
27.44
24.14
10
19.86
EV/EBITx
5.453
5.738
5.100
4.577
4.112
4.540
4.998
4.711
4.938
5.051
18.11
4.938
4.968
12
10.32
FCF yield (avg)%
0.40
0.40
0.40
2.98
4.00
6.91
5.07
3.86
3.09
2.70
20.14
3.86
3.04
28
4.37
FCF margin%
1.56
2.50
0.40
1.82
3.97
1.52
0.93
2.31
0.40
0.40
20.57
0.93
1.54
69
0.181
FCF / Net incomex
1.695
1.674
1.624
1.680
1.797
1.783
1.770
1.864
1.943
1.812
1.413
1.812
1.776
29
3.89
ROIC%
29.03
28.78
29.51
28.52
25.57
23.79
22.29
23.71
23.11
25.04
22.43
23.71
25.30
38
7.49
Return on equity%
15.22
15.16
17.76
17.71
19.75
20.06
19.27
19.36
20.53
22.23
27.68
20.06
19.31
33
11.61
Return on assets%
21.46
19.85
19.07
17.25
14.50
13.94
11.69
9.97
11.81
13.09
27.79
11.81
14.22
23
6.97
EPSNT$
34.62
36.17
40.67
38.76
41.83
45.00
47.02
46.26
44.56
51.13
7.35
4.10%
5.65%
—
13.96
EPS growth%
15.18
17.95
15.31
14.41
11.42
14.22
11.83
12.97
11.68
10.55
26.56
11.83
13.59
14
10.70
Bookvalue per shNT$
3.61
3.62
3.78
3.37
3.76
4.01
3.73
3.81
3.86
3.93
4.10
0.90%
0.12%
—
12.25
FCF per shareNT$
3.38
3.54
3.58
3.49
3.30
3.51
3.58
3.67
3.31
3.17
4.32
(0.76%)
(1.01%)
—
10.52
Dividend per shNT$
4.58
3.89
4.18
3.62
3.28
3.10
2.67
2.85
2.97
2.89
13.85
(2.56%)
(5.33%)
—
23.65
Div yield (avg)%
17.36
15.47
18.10
21.04
23.37
24.91
27.84
28.70
29.36
26.63
17.62
27.84
24.14
32
13.33
Payout ratio%
0.76
1.95
0.90
0.40
0.40
0.40
0.40
2.19
3.47
1.77
6.92
1.77
0.83
49
82.00
Shares (diluted)M
97.82
89.06
87.05
94.04
102.1
114.4
112.5
118.6
110.1
100.7
84.65
(0.28%)
(0.64%)
28
26.57
Buyback yield%
12.20
9.77
10.67
9.15
8.98
10.76
9.90
9.68
7.58
9.44
28.04
9.68
9.73
14
0.325
D/E ratiox
1.208
1.384
1.563
1.572
1.807
1.864
2.206
2.472
2.875
2.923
1.024
2.472
1.835
47
2.052
Enterprise valueNT$B
2.002
2.376
2.764
3.236
3.757
4.447
4.463
4.920
5.465
5.299
1.943
7.12%
10.25%
63
0.488
LT debtNT$B
2.103
2.235
2.469
2.521
2.330
2.296
2.166
2.445
2.352
2.560
1.158
1.90%
1.93%
5
Cost of revenue
0.08%
0.99×
Operating expenses
0.33%
1.02×
Cash and investments
15.13%