0.665
RevenueNT$B
1.217
1.264
1.351
1.468
1.530
1.639
1.718
1.819
1.974
2.105
0.705
6.59%
6.23%
21
22.67
Revenue growth%
22.29
21.52
23.76
23.91
25.16
27.64
29.08
26.86
28.54
29.68
20.95
28.54
26.01
59
8.59
Gross margin%
1.01
3.20
0.40
1.77
4.42
3.22
5.83
3.60
3.40
0.53
22.26
3.40
3.21
18
8.46
Operating margin%
30.57
28.64
28.13
29.29
28.37
31.26
31.45
28.50
26.45
27.99
25.94
28.50
28.57
63
4.83
Net margin%
26.40
26.19
24.94
26.22
26.85
25.11
24.49
26.92
27.53
26.75
15.45
26.75
26.31
10
10.73
P/E ratio (avg)x
43.70
46.46
52.16
59.27
62.72
62.23
70.68
74.13
85.75
97.85
33.00
74.13
62.47
67
19.00
EV/EBITx
29.52
27.69
27.00
29.29
27.90
24.71
24.51
26.92
28.48
30.59
17.72
26.92
27.79
18
18.45
FCF yield (avg)%
4.60
1.79
0.70
0.40
0.40
0.40
0.40
0.40
0.40
1.26
17.71
0.40
0.40
75
3.39
FCF margin%
15.83
15.27
16.61
13.62
13.01
10.76
13.35
11.78
9.16
11.33
22.87
11.33
13.18
31
0.208
FCF / Net incomex
0.565
0.592
0.577
0.649
0.618
0.614
0.707
0.761
0.753
0.789
0.832
0.753
0.634
79
9.78
ROIC%
15.65
14.46
13.70
14.06
12.83
12.56
13.53
15.06
17.67
17.65
14.94
15.06
14.26
42
19.50
Return on equity%
31.12
29.79
32.15
33.14
33.93
32.43
35.35
35.58
35.30
34.60
9.84
35.30
33.54
59
7.00
Return on assets%
10.02
12.09
11.71
11.97
12.45
14.47
15.44
16.15
15.41
12.54
28.81
15.41
12.50
68
1.53
EPSNT$
3.92
4.03
3.99
4.29
3.85
3.68
3.40
3.47
3.32
3.16
1.60
(3.91%)
(2.33%)
—
18.49
EPS growth%
39.84
39.60
38.93
37.70
36.08
34.15
32.18
33.96
35.72
34.68
19.59
34.15
35.90
68
3.78
Bookvalue per shNT$
4.68
5.20
5.96
6.23
6.56
6.76
6.48
6.27
6.99
8.18
3.68
4.53%
5.96%
—
1.54
FCF per shareNT$
1.75
1.53
1.36
1.42
1.50
1.58
1.59
1.60
1.63
1.67
3.15
2.18%
(0.60%)
—
4.04
Dividend per shNT$
3.48
3.62
3.63
3.86
4.01
3.96
4.40
4.89
5.47
5.32
3.57
5.84%
4.21%
—
21.93
Div yield (avg)%
14.10
15.36
14.54
13.39
14.36
13.67
12.22
10.47
13.30
10.97
10.98
12.22
13.53
50
22.13
Payout ratio%
7.31
9.30
9.74
12.62
14.49
15.37
14.05
14.92
14.01
12.57
17.29
14.05
13.32
79
481.9
Shares (diluted)M
566.0
587.8
589.8
596.9
635.5
596.9
592.9
630.3
629.5
579.3
495.5
(1.84%)
0.53%
83
11.26
Buyback yield%
3.89
6.67
5.42
4.92
5.54
3.34
1.70
0.40
1.44
0.40
8.09
1.44
3.61
52
0.227
D/E ratiox
1.468
1.436
1.399
1.609
1.690
1.776
2.032
2.368
2.352
2.507
1.675
2.352
1.733
92
1.065
Enterprise valueNT$B
1.461
1.493
1.584
1.810
1.672
1.562
1.596
1.766
1.666
1.562
1.501
(1.35%)
0.10%
50
0.362
LT debtNT$B
2.549
2.569
2.483
2.884
3.384
3.643
4.059
3.952
3.940
4.558
1.609
6.14%
6.07%
91
Cost of revenue
6.17%
0.99×
Operating expenses
6.49%
1.02×
Goodwill & intangibles
15.93%
Cash and investments
15.27%