0.940
RevenueNT$B
0.757
0.813
0.843
0.873
0.904
0.940
1.012
1.059
1.095
1.174
0.966
5.38%
5.05%
27
3.15
Revenue growth%
0.40
0.40
0.40
0.40
2.04
3.70
2.71
0.80
0.40
2.43
17.17
2.43
0.60
95
5.91
Gross margin%
25.41
27.20
28.37
25.59
23.82
21.57
19.53
19.76
21.48
23.20
2.21
21.48
23.51
44
5.85
Operating margin%
35.54
37.64
36.12
35.87
37.20
34.71
36.11
36.29
34.04
32.40
7.34
34.71
35.99
30
22.41
Net margin%
25.16
25.51
23.79
26.48
28.54
31.25
28.67
30.66
32.06
30.88
19.15
30.88
28.61
15
13.87
P/E ratio (avg)x
25.32
25.97
27.83
27.32
28.21
28.18
28.45
29.94
28.31
29.91
11.90
28.45
28.19
51
37.80
EV/EBITx
7.806
8.402
7.112
6.392
6.890
7.047
7.253
7.102
6.017
6.406
13.36
7.047
7.074
64
21.99
FCF yield (avg)%
34.71
32.46
30.58
27.71
25.05
23.87
24.33
24.77
24.70
27.56
14.07
24.70
26.30
44
12.24
FCF margin%
15.51
12.78
15.33
16.01
14.39
12.93
12.16
12.12
10.91
12.49
25.75
12.16
12.86
12
1.070
FCF / Net incomex
1.750
1.588
1.622
1.718
1.635
1.604
1.675
1.638
1.741
1.826
1.522
1.675
1.657
53
16.11
ROIC%
22.20
19.35
17.07
16.97
19.55
22.03
21.88
22.61
20.37
19.34
23.82
21.88
19.96
45
12.93
Return on equity%
20.16
22.92
22.30
19.74
17.41
19.57
19.22
22.22
23.17
25.61
8.26
22.22
21.19
27
15.16
Return on assets%
17.22
15.49
17.01
19.11
21.83
20.26
19.05
18.53
17.16
20.11
24.14
19.05
18.79
12
0.98
EPSNT$
1.22
1.19
1.18
1.17
1.07
1.11
0.97
0.94
0.96
1.04
1.01
(0.64%)
(2.86%)
—
3.73
EPS growth%
7.56
6.74
7.33
4.78
3.25
2.02
4.63
7.00
8.30
9.16
15.83
7.00
6.87
78
1.20
Bookvalue per shNT$
0.91
1.05
1.02
0.95
1.05
1.06
1.22
1.39
1.55
1.58
0.46
8.63%
6.62%
—
1.28
FCF per shareNT$
1.15
1.34
1.29
1.49
1.44
1.58
1.64
1.82
1.98
2.26
0.75
9.47%
8.53%
—
0.69
Dividend per shNT$
1.37
1.52
1.46
1.39
1.52
1.71
1.82
2.07
1.99
2.02
0.71
5.86%
4.49%
—
7.95
Div yield (avg)%
5.82
4.40
5.28
6.50
6.71
7.46
5.08
2.10
0.40
0.73
27.73
2.10
5.18
54
9.97
Payout ratio%
9.83
7.90
7.73
9.23
10.26
7.33
8.43
6.04
6.64
7.73
2.57
7.33
7.82
66
0.387
Shares (diluted)B
0.612
0.648
0.719
0.739
0.865
0.963
0.969
1.128
1.276
1.344
0.381
9.20%
9.53%
23
25.31
Buyback yield%
27.19
26.59
28.91
27.96
25.73
28.53
30.53
29.94
28.08
25.18
17.54
28.53
28.02
80
1.194
D/E ratiox
1.302
1.309
1.362
1.401
1.556
1.706
2.050
2.417
2.758
2.780
1.129
2.417
1.631
71
0.654
Enterprise valueNT$B
0.737
0.820
0.890
0.923
0.979
1.028
1.099
1.069
1.192
1.180
0.711
3.80%
4.72%
9
677.4
LT debtNT$M
52.07
51.19
49.17
49.21
52.23
58.12
55.86
58.96
55.40
63.28
373.5
3.91%
1.78%
94
Cost of revenue
4.78%
0.97×
Operating expenses
4.96%
0.99×
Cash and investments
16.09%
Property and equipment
13.84%