2.491
RevenueNT$B
4.455
4.452
4.475
4.526
4.522
4.638
4.603
4.555
4.539
4.469
2.617
(0.24%)
(0.11%)
59
2.80
Revenue growth%
8.61
7.34
6.61
6.83
5.34
4.17
1.66
0.40
0.40
2.99
22.25
1.66
4.75
61
5.41
Gross margin%
13.01
13.48
13.45
11.82
12.90
10.14
7.35
7.39
8.43
10.97
4.37
8.43
11.39
35
21.79
Operating margin%
33.98
31.05
33.99
35.50
35.18
32.90
34.95
37.41
39.62
39.80
20.61
37.41
35.06
47
7.46
Net margin%
28.91
28.58
26.39
24.90
22.36
20.43
20.41
22.74
24.45
21.90
14.25
21.90
23.59
85
29.09
P/E ratio (avg)x
10.96
10.87
9.226
9.703
9.881
9.573
8.350
9.062
7.855
8.362
34.29
8.362
9.400
11
26.06
EV/EBITx
21.15
21.85
21.34
20.84
22.75
23.67
23.51
23.95
25.46
25.42
8.219
23.95
23.13
29
11.81
FCF yield (avg)%
8.01
8.18
7.67
9.50
6.71
9.70
11.96
11.05
9.79
6.93
19.98
9.79
8.84
54
27.50
FCF margin%
16.56
16.31
18.64
17.13
19.35
20.56
22.98
23.69
21.86
19.81
26.40
21.86
19.58
9
1.112
FCF / Net incomex
0.773
0.802
0.839
0.732
0.792
0.766
0.837
0.912
0.985
0.964
0.458
0.912
0.819
56
8.16
ROIC%
18.99
17.90
20.37
18.37
20.38
20.32
20.69
20.49
22.47
22.08
5.34
20.69
20.38
18
22.89
Return on equity%
9.68
12.63
12.61
13.83
16.59
18.47
16.02
16.59
15.23
16.09
16.90
16.09
15.63
31
3.35
Return on assets%
21.65
24.56
26.91
28.76
29.91
28.67
28.41
25.46
22.55
21.55
28.44
25.46
26.19
63
10.01
EPSNT$
12.81
14.78
16.54
18.64
19.03
20.93
19.96
22.14
21.27
23.78
10.39
4.56%
6.74%
—
3.37
EPS growth%
15.83
13.64
14.36
13.98
15.27
15.76
14.07
16.65
18.95
17.30
24.48
16.65
15.51
51
5.16
Bookvalue per shNT$
13.35
13.94
12.96
12.76
12.20
13.62
15.55
14.41
15.31
16.51
11.10
6.23%
1.36%
—
3.88
FCF per shareNT$
12.57
13.36
15.36
16.42
15.73
17.51
17.99
18.74
19.94
22.80
3.00
7.71%
6.20%
—
7.55
Dividend per shNT$
6.37
5.97
5.74
5.41
5.89
5.41
5.86
5.26
4.82
4.60
14.13
(4.83%)
(3.66%)
—
13.31
Div yield (avg)%
32.72
31.79
32.79
34.64
34.27
33.24
31.64
29.53
30.57
30.38
24.89
30.57
32.25
23
24.03
Payout ratio%
22.19
19.76
21.27
21.29
22.32
23.81
25.34
24.37
22.16
19.96
21.84
23.81
22.17
37
124.1
Shares (diluted)M
111.3
109.9
99.95
98.92
106.5
114.2
116.3
103.8
102.8
110.9
123.1
0.80%
(0.69%)
47
21.14
Buyback yield%
3.92
1.23
0.40
0.40
0.40
0.55
2.08
0.40
2.76
5.55
6.45
2.08
0.89
53
1.755
D/E ratiox
0.931
1.051
1.119
1.050
1.045
1.001
0.920
0.975
0.937
0.929
0.341
0.937
0.988
23
2.571
Enterprise valueNT$B
0.302
0.302
0.304
0.337
0.391
0.423
0.483
0.556
0.578
0.601
3.034
9.01%
6.72%
38
3.406
LT debtNT$B
0.991
1.080
1.180
1.157
1.097
1.098
0.997
1.010
0.970
0.928
1.673
(3.29%)
(0.27%)
16
Cost of revenue
(0.11%)
1.00×
Operating expenses
(0.52%)
0.96×
Cash and investments
15.91%