0.401
RevenueNT$B
1.273
1.326
1.380
1.427
1.485
1.573
1.612
1.703
1.742
1.838
0.433
4.35%
4.14%
68
12.72
Revenue growth%
5.95
7.40
6.91
7.47
6.97
4.74
1.81
0.40
1.22
1.65
27.47
1.65
5.34
66
27.45
Gross margin%
17.89
16.02
16.46
15.02
13.47
10.83
13.34
12.54
14.73
14.37
7.02
13.34
14.55
59
6.48
Operating margin%
23.91
24.10
26.54
25.45
23.36
25.68
25.04
25.26
28.10
29.20
19.35
25.68
25.35
88
20.79
Net margin%
22.04
24.51
26.57
24.84
27.49
26.14
28.49
28.72
31.29
31.99
25.73
28.72
27.03
53
15.80
P/E ratio (avg)x
8.824
9.591
8.907
8.345
9.384
8.664
8.988
9.665
9.504
10.29
32.92
9.504
9.186
58
23.38
EV/EBITx
21.31
19.44
19.11
18.32
16.11
15.79
14.48
15.11
13.86
12.52
24.58
14.48
15.95
61
5.43
FCF yield (avg)%
10.29
8.92
9.93
10.58
11.09
8.77
10.11
12.65
14.99
12.03
3.35
12.03
10.44
12
10.76
FCF margin%
31.18
30.31
29.24
28.96
26.00
26.73
27.68
26.24
25.39
27.37
4.09
26.73
27.53
93
1.291
FCF / Net incomex
0.384
0.409
0.429
0.426
0.463
0.515
0.570
0.515
0.562
0.525
0.673
0.525
0.489
59
9.92
ROIC%
12.41
13.27
11.22
13.42
11.01
11.94
14.45
14.30
11.67
8.85
9.71
11.94
12.17
34
21.67
Return on equity%
19.51
19.11
17.81
16.71
19.32
17.73
17.24
15.56
12.65
15.30
21.96
15.56
17.48
60
13.16
Return on assets%
28.81
25.91
28.15
29.24
31.16
29.46
30.62
29.50
29.75
32.19
22.49
29.75
29.48
9
2.19
EPSNT$
2.38
2.26
2.04
1.95
1.95
1.80
1.84
1.77
1.86
1.94
2.24
(0.06%)
(1.97%)
—
21.10
EPS growth%
27.96
30.47
27.86
27.86
26.58
27.56
28.34
30.38
29.19
26.30
15.67
28.34
27.91
12
4.63
Bookvalue per shNT$
5.08
5.60
6.23
6.96
6.49
7.53
8.58
9.18
9.67
10.34
1.03
9.76%
8.72%
—
4.04
FCF per shareNT$
2.11
2.03
2.00
2.21
2.17
2.39
2.55
2.83
2.57
2.77
0.94
5.04%
3.23%
—
3.82
Dividend per shNT$
7.18
7.85
7.12
6.42
6.28
6.66
6.83
6.62
6.17
5.51
2.02
(2.61%)
(2.12%)
—
18.04
Div yield (avg)%
23.24
24.20
22.84
23.37
25.28
24.80
23.30
21.31
18.69
21.57
11.46
21.57
23.27
67
5.78
Payout ratio%
29.77
29.77
29.87
30.51
33.21
33.84
36.12
33.83
34.37
37.34
16.92
34.37
33.52
55
115.5
Shares (diluted)M
135.8
149.4
174.0
167.5
177.5
176.1
196.1
198.4
200.5
197.0
112.2
2.10%
4.71%
35
13.15
Buyback yield%
26.36
23.98
25.37
23.49
21.51
19.34
21.21
24.03
23.11
25.05
8.94
23.11
23.74
92
1.617
D/E ratiox
1.978
2.158
2.246
2.470
2.345
2.457
2.575
2.552
2.910
2.951
1.183
2.575
2.464
75
0.760
Enterprise valueNT$B
1.480
1.666
1.719
1.654
1.680
1.882
1.820
1.882
2.073
2.245
0.292
5.97%
4.24%
82
1.587
LT debtNT$B
1.832
1.740
1.875
1.979
1.740
1.663
1.792
1.667
1.729
1.833
0.761
1.04%
0.50%
55
Cost of revenue
4.14%
1.00×
Operating expenses
3.97%
0.98×
Cash and investments
18.06%
Goodwill & intangibles
15.86%