4.584
RevenueNT$B
3.533
3.631
3.778
3.885
3.978
4.205
4.406
4.513
4.719
4.882
5.124
4.18%
3.89%
83
27.39
Revenue growth%
14.60
13.58
12.22
12.20
12.57
10.72
12.58
12.12
11.32
12.48
22.64
12.12
12.35
28
3.54
Gross margin%
7.60
5.90
5.20
3.24
4.59
5.41
2.61
4.73
3.65
4.72
9.99
4.72
4.72
79
3.23
Operating margin%
20.44
20.84
20.74
23.43
22.24
22.28
24.35
24.34
23.21
23.26
23.26
23.26
22.74
40
23.39
Net margin%
18.56
18.72
17.36
19.21
20.72
18.59
20.35
22.44
21.51
20.80
16.38
20.80
19.78
29
18.38
P/E ratio (avg)x
33.11
29.05
31.48
32.88
29.76
28.39
28.69
28.85
25.89
24.28
6.924
28.39
28.95
8
18.74
EV/EBITx
12.74
14.79
17.10
18.04
17.64
20.09
20.96
24.75
29.09
30.51
15.74
24.75
19.07
18
12.97
FCF yield (avg)%
22.73
22.10
24.94
22.31
24.18
24.80
27.71
26.51
25.34
27.09
8.71
26.51
24.87
69
22.45
FCF margin%
5.85
7.60
10.19
8.66
11.46
12.46
15.14
15.61
17.69
18.35
7.83
15.61
11.96
51
1.081
FCF / Net incomex
0.291
0.266
0.287
0.277
0.233
0.232
0.216
0.216
0.198
0.182
0.108
0.216
0.233
12
7.45
ROIC%
16.63
13.72
15.54
17.91
17.38
17.67
19.93
21.09
21.50
22.65
21.30
21.09
17.79
52
19.79
Return on equity%
12.98
14.91
14.59
17.08
18.62
17.30
18.88
19.99
18.33
15.87
12.05
18.33
17.19
39
21.87
Return on assets%
30.74
28.23
27.92
28.74
29.26
26.57
24.56
25.20
26.53
27.62
6.73
26.53
27.77
32
4.59
EPSNT$
8.46
9.66
11.39
12.04
13.75
14.38
14.46
16.30
16.35
19.18
4.98
6.88%
10.19%
—
14.16
EPS growth%
12.13
11.00
10.85
11.62
13.44
16.29
14.43
15.19
13.71
13.88
24.52
14.43
13.57
18
4.92
Bookvalue per shNT$
3.74
4.12
4.20
3.86
4.07
4.25
4.32
4.55
4.43
4.49
3.91
2.00%
0.72%
—
6.85
FCF per shareNT$
5.36
5.94
6.28
6.25
6.24
6.63
7.83
8.67
9.80
10.41
1.88
10.79%
7.28%
—
2.87
Dividend per shNT$
7.70
7.15
7.60
7.36
7.63
8.68
8.04
8.49
8.97
9.40
2.49
4.26%
2.66%
—
17.46
Div yield (avg)%
27.46
28.42
29.53
28.98
27.84
26.07
28.63
29.77
28.58
26.18
26.00
28.58
28.50
13
21.90
Payout ratio%
1.94
3.56
4.78
3.26
3.60
1.37
2.30
4.83
3.79
4.82
10.06
3.79
3.58
37
293.9
Shares (diluted)M
269.6
292.1
253.4
275.1
239.6
240.0
220.0
224.0
215.2
204.9
294.2
(3.08%)
(2.19%)
31
14.72
Buyback yield%
2.91
4.24
4.29
5.37
5.73
3.16
5.31
2.44
2.10
0.40
26.39
2.44
3.70
75
0.972
D/E ratiox
0.476
0.535
0.508
0.528
0.510
0.487
0.488
0.457
0.527
0.570
0.437
0.488
0.509
30
1.416
Enterprise valueNT$B
4.825
5.578
5.343
6.288
6.845
7.986
7.686
8.384
8.134
9.563
2.022
6.92%
8.06%
30
0.396
LT debtNT$B
3.446
3.436
3.162
3.508
3.309
3.236
3.586
3.373
3.748
3.466
2.182
0.93%
0.73%
55
Cost of revenue
3.72%
0.98×
Operating expenses
3.75%
0.99×
Cash and investments
17.55%
Goodwill & intangibles
14.77%