0.351
RevenueNT$B
2.433
2.467
2.587
2.608
2.658
2.718
2.772
2.919
2.986
3.088
0.372
3.05%
2.77%
58
26.14
Revenue growth%
5.85
3.55
5.27
5.32
4.67
3.88
3.54
0.63
1.69
0.40
21.32
1.69
3.71
43
21.83
Gross margin%
10.81
12.06
13.70
14.44
17.25
18.36
18.99
17.15
17.00
17.40
16.61
17.40
17.07
87
5.87
Operating margin%
12.66
10.20
11.03
10.01
11.95
14.23
14.26
16.79
16.28
17.10
5.31
16.28
13.44
57
26.36
Net margin%
14.87
12.36
14.28
14.09
13.28
14.76
14.30
14.64
15.11
14.79
23.81
14.76
14.47
80
6.836
P/E ratio (avg)x
21.23
21.76
22.43
23.02
21.85
21.07
20.74
19.75
19.96
21.72
28.11
20.74
21.48
34
30.26
EV/EBITx
13.30
15.06
15.19
17.42
20.79
22.12
23.78
25.77
30.88
31.19
35.18
25.77
21.45
79
13.13
FCF yield (avg)%
12.01
9.86
10.76
10.45
10.20
9.82
7.95
7.73
6.77
3.91
24.73
7.73
9.84
57
20.43
FCF margin%
28.71
27.39
25.99
26.11
27.14
26.80
28.88
27.79
29.78
27.75
3.98
27.79
27.57
75
0.333
FCF / Net incomex
1.750
1.828
2.077
2.478
2.785
2.713
2.638
3.172
3.783
4.166
1.632
3.172
2.676
61
26.92
ROIC%
5.68
4.02
1.94
2.99
5.93
4.56
4.57
4.28
3.36
1.44
16.41
4.28
4.15
91
11.92
Return on equity%
22.51
22.28
23.54
24.71
21.80
21.90
21.53
19.46
16.72
15.57
2.94
19.46
21.85
12
19.22
Return on assets%
17.42
15.55
12.71
11.08
11.67
13.53
15.55
14.58
17.56
15.54
26.75
15.54
15.06
85
4.04
EPSNT$
1.33
1.30
1.28
1.20
1.16
1.06
1.08
1.04
0.97
0.86
4.41
(5.78%)
(3.92%)
—
6.51
EPS growth%
31.75
34.07
31.81
30.90
30.25
28.06
26.25
25.91
23.31
24.00
25.02
25.91
29.15
70
1.48
Bookvalue per shNT$
8.89
9.23
8.95
9.19
9.91
10.29
10.41
11.28
11.89
12.65
6.08
5.01%
4.36%
—
3.49
FCF per shareNT$
2.34
2.39
2.56
2.33
2.56
2.39
2.47
2.43
2.54
2.26
3.91
(2.43%)
(0.69%)
—
5.75
Dividend per shNT$
1.38
1.51
1.39
1.30
1.42
1.30
1.32
1.36
1.53
1.38
6.82
(0.51%)
(0.56%)
—
29.71
Div yield (avg)%
16.30
17.10
19.72
20.40
22.36
22.59
20.76
18.87
19.74
17.69
14.41
19.74
19.73
67
29.63
Payout ratio%
26.03
23.15
23.72
22.46
22.84
24.44
25.17
25.46
24.13
21.88
7.24
24.44
23.93
41
90.10
Shares (diluted)M
84.30
79.10
82.90
90.72
84.03
74.34
80.74
85.56
78.10
73.84
93.36
(2.55%)
(2.63%)
78
7.33
Buyback yield%
25.87
26.50
26.34
28.53
29.22
30.35
31.72
31.84
34.69
32.56
2.59
31.84
29.79
19
1.486
D/E ratiox
1.603
1.477
1.409
1.378
1.353
1.377
1.252
1.261
1.245
1.377
0.841
1.261
1.377
90
0.185
Enterprise valueNT$B
2.802
2.963
2.873
3.220
3.149
3.546
3.399
3.868
4.262
4.647
1.529
8.09%
6.61%
91
2.003
LT debtNT$B
1.608
1.745
1.734
1.965
2.197
2.253
2.445
2.767
2.755
3.068
0.782
6.91%
6.16%
14
Cost of revenue
2.71%
0.99×
Operating expenses
2.95%
1.02×
Property and equipment
16.92%
Cash and investments
16.43%