0.125
RevenueNT$B
1.084
1.069
1.081
1.092
1.122
1.133
1.113
1.137
1.123
1.125
0.133
0.05%
0.59%
11
28.86
Revenue growth%
28.88
29.87
27.35
29.24
29.83
30.89
32.77
30.17
31.54
34.21
28.82
31.54
30.02
11
17.59
Gross margin%
9.94
11.97
9.51
8.89
9.49
10.25
9.12
10.68
8.47
8.96
6.78
9.12
9.50
48
10.67
Operating margin%
25.15
22.42
20.37
19.45
18.01
19.49
16.59
17.42
18.39
20.50
22.21
18.39
19.47
85
22.44
Net margin%
13.43
13.86
12.06
10.14
12.16
10.99
10.89
8.37
10.89
13.42
15.71
10.89
11.52
59
22.11
P/E ratio (avg)x
56.57
68.75
77.65
91.24
94.87
104.2
118.0
133.0
155.1
155.2
8.616
133.0
99.52
22
16.27
EV/EBITx
39.21
42.02
38.03
41.17
44.89
45.44
46.07
42.72
44.15
42.24
30.89
44.15
42.48
56
29.01
FCF yield (avg)%
11.46
13.18
15.37
17.56
18.85
20.07
22.31
23.63
24.99
23.72
16.44
23.63
19.46
87
11.61
FCF margin%
23.55
22.98
20.74
19.10
21.83
19.48
18.26
20.04
17.66
18.14
27.55
18.26
19.76
94
1.001
FCF / Net incomex
0.840
0.912
0.997
0.997
0.981
1.075
1.100
1.248
1.206
1.216
1.232
1.206
1.036
14
20.91
ROIC%
24.04
26.57
27.80
28.62
27.88
26.90
23.99
26.08
27.31
28.37
26.95
26.90
27.11
43
10.24
Return on equity%
31.92
32.54
30.48
28.51
26.22
28.53
27.84
25.67
27.80
29.41
27.78
27.84
28.52
20
27.73
Return on assets%
4.70
4.96
5.62
6.36
7.97
8.27
10.41
12.14
9.23
11.60
23.40
10.41
8.12
68
3.22
EPSNT$
4.90
5.41
6.33
6.36
6.16
6.51
7.63
7.82
8.70
10.21
3.55
10.64%
7.97%
—
20.54
EPS growth%
27.93
30.30
32.54
30.37
33.08
30.56
29.30
28.24
28.48
31.10
11.48
29.30
30.34
5
3.80
Bookvalue per shNT$
2.35
2.21
2.49
2.55
2.77
2.77
3.18
3.52
3.77
3.96
2.47
7.40%
6.57%
—
3.90
FCF per shareNT$
3.53
3.91
3.75
3.49
3.94
4.37
4.36
4.17
4.19
3.88
2.36
(0.28%)
2.46%
—
1.67
Dividend per shNT$
1.45
1.31
1.27
1.13
1.00
0.93
1.01
0.95
0.91
0.85
3.90
(3.05%)
(4.54%)
—
24.11
Div yield (avg)%
33.13
33.35
35.26
33.37
33.24
35.25
36.81
35.78
35.58
36.58
10.73
35.78
35.25
72
24.13
Payout ratio%
19.92
19.30
16.79
18.34
19.60
17.66
17.14
14.88
11.98
13.23
18.76
14.88
17.40
94
118.3
Shares (diluted)M
117.1
127.4
141.5
135.9
152.5
151.1
150.6
145.1
148.0
145.6
116.7
(0.91%)
1.42%
82
9.75
Buyback yield%
12.70
11.09
12.67
11.12
11.68
12.11
10.31
9.29
11.85
12.25
27.51
11.85
11.77
28
0.728
D/E ratiox
2.141
2.172
2.287
2.277
2.160
2.363
2.205
2.292
2.400
2.367
0.684
2.363
2.282
64
0.566
Enterprise valueNT$B
0.539
0.500
0.498
0.459
0.505
0.448
0.479
0.463
0.446
0.403
1.320
(4.39%)
(2.15%)
21
0.285
LT debtNT$B
0.664
0.624
0.637
0.640
0.684
0.644
0.615
0.613
0.624
0.661
1.142
(0.70%)
(1.35%)
28
Cost of revenue
1.10%
1.05×
Operating expenses
(0.06%)
0.94×
Cash and investments
20.33%
Goodwill & intangibles
15.54%