5.885
RevenueNT$B
6.677
6.767
6.975
7.056
7.090
7.124
7.045
7.085
7.296
7.456
6.507
1.01%
1.01%
31
8.05
Revenue growth%
31.90
33.20
34.39
35.78
35.95
37.47
38.44
38.98
37.53
35.39
27.84
37.53
35.86
48
6.89
Gross margin%
17.68
16.47
17.68
17.42
17.02
15.95
16.76
15.52
13.18
14.92
23.34
15.52
16.62
77
6.33
Operating margin%
0.94
0.40
2.11
2.81
1.70
0.40
0.40
2.06
4.77
5.03
12.52
2.06
1.88
77
6.60
Net margin%
18.05
18.41
19.24
19.50
22.02
23.97
24.54
25.89
25.83
26.90
18.55
25.83
22.99
59
6.147
P/E ratio (avg)x
51.12
51.19
48.64
48.28
48.57
55.21
54.07
63.63
62.29
61.33
29.69
61.33
52.63
36
10.70
EV/EBITx
40.08
39.02
45.35
53.05
52.82
50.21
51.22
59.33
68.53
80.70
25.15
59.33
52.02
80
5.51
FCF yield (avg)%
21.24
21.08
23.48
20.99
19.90
21.35
21.00
19.81
18.48
16.93
8.75
19.81
21.00
39
12.48
FCF margin%
20.23
22.08
20.01
19.98
22.55
23.59
22.59
20.63
17.92
20.44
25.94
20.63
20.53
64
1.355
FCF / Net incomex
0.946
1.102
1.293
1.362
1.335
1.438
1.409
1.427
1.360
1.474
0.342
1.427
1.361
21
25.70
ROIC%
6.73
8.51
10.80
12.78
10.32
11.77
10.29
9.18
10.26
13.03
17.15
10.29
10.31
81
2.40
Return on equity%
27.33
24.95
23.33
25.74
23.50
25.94
28.25
30.01
30.12
32.63
17.32
30.01
26.63
51
5.70
Return on assets%
6.71
7.57
8.32
9.73
10.27
12.42
14.46
14.44
14.13
12.06
5.86
14.13
11.17
94
15.30
EPSNT$
24.17
23.64
24.26
26.16
27.77
30.20
32.50
32.20
35.20
38.98
16.24
7.02%
5.64%
—
26.06
EPS growth%
32.38
29.56
29.26
30.49
28.10
29.01
27.99
25.05
25.66
27.02
7.04
27.02
28.55
66
17.28
Bookvalue per shNT$
17.29
19.86
21.90
24.10
24.15
27.62
31.55
36.39
38.52
37.34
13.63
9.11%
9.42%
—
11.04
FCF per shareNT$
16.64
15.59
15.42
16.04
15.21
14.60
12.64
12.08
13.13
14.03
16.94
(1.59%)
(2.03%)
—
12.60
Dividend per shNT$
21.05
20.92
25.20
30.18
30.15
33.34
35.89
42.73
42.07
42.75
7.43
7.23%
8.22%
—
24.45
Div yield (avg)%
19.12
19.44
22.24
23.58
21.42
23.87
25.85
28.69
28.06
25.14
19.01
25.85
23.72
47
7.33
Payout ratio%
20.65
18.78
16.77
17.52
16.74
16.18
17.00
14.45
14.72
15.80
9.27
15.80
16.75
25
221.0
Shares (diluted)M
330.3
363.9
416.9
477.5
520.6
574.5
562.2
569.5
582.2
684.4
213.8
5.63%
8.31%
62
18.97
Buyback yield%
13.33
14.95
12.68
10.10
7.39
8.59
9.74
11.29
9.14
8.50
5.78
9.14
9.92
85
1.183
D/E ratiox
2.608
2.843
3.057
3.598
4.180
4.297
4.262
4.358
4.675
4.812
0.729
4.358
4.221
57
6.391
Enterprise valueNT$B
1.005
1.100
1.278
1.335
1.459
1.469
1.704
1.686
1.932
2.036
3.499
6.89%
8.98%
60
1.056
LT debtNT$B
4.456
3.901
3.398
3.254
2.911
3.108
3.287
3.255
3.138
3.068
5.818
1.06%
(4.39%)
45
Cost of revenue
1.01%
1.00×
Operating expenses
0.73%
0.97×
Cash and investments
14.44%