0.368
RevenueNT$B
0.897
0.967
1.030
1.106
1.174
1.255
1.343
1.400
1.514
1.612
0.399
6.55%
6.47%
10
21.39
Revenue growth%
24.81
23.15
26.00
27.06
25.99
27.83
26.29
28.92
29.47
26.71
26.60
27.83
26.50
23
23.53
Gross margin%
9.47
10.52
8.94
11.56
9.99
12.77
15.40
12.48
14.20
12.56
5.56
12.77
12.02
7
13.22
Operating margin%
15.06
16.80
18.22
19.32
21.09
22.28
21.13
20.66
19.96
20.78
22.46
20.78
20.31
9
2.76
Net margin%
1.80
2.01
2.07
1.99
3.58
4.94
3.41
4.60
3.37
0.47
18.62
3.41
2.72
61
35.72
P/E ratio (avg)x
10.32
11.52
12.96
13.53
15.53
15.55
14.63
14.85
15.04
17.46
8.380
15.04
14.74
57
26.80
EV/EBITx
26.47
24.24
21.84
23.06
25.60
27.75
30.26
32.75
31.75
31.41
9.025
31.41
27.11
18
20.78
FCF yield (avg)%
28.74
31.58
31.89
31.86
29.48
30.12
27.60
27.97
25.59
25.20
29.47
27.60
29.11
63
9.11
FCF margin%
21.09
21.31
23.45
22.48
23.46
26.18
24.33
25.84
23.24
23.12
26.22
24.33
23.34
24
0.208
FCF / Net incomex
2.244
2.309
2.168
2.251
2.393
2.460
2.731
2.425
2.433
2.239
0.323
2.433
2.351
44
10.67
ROIC%
17.20
16.01
17.13
17.08
17.88
16.05
14.00
11.86
12.17
9.19
14.02
12.17
16.03
39
10.86
Return on equity%
27.75
26.50
28.60
28.95
31.06
32.24
32.23
29.55
31.54
31.06
11.07
31.54
30.31
91
29.76
Return on assets%
9.92
7.99
8.29
10.40
7.51
8.79
6.45
3.89
6.74
6.85
25.64
6.74
7.75
72
1.28
EPSNT$
5.06
5.08
4.71
5.06
4.70
5.01
5.57
6.06
5.81
6.08
1.37
5.27%
2.89%
—
20.18
EPS growth%
26.36
28.64
30.11
29.12
30.85
27.95
28.71
27.33
25.85
24.19
21.69
27.33
28.29
31
1.76
Bookvalue per shNT$
7.12
6.62
7.50
8.16
7.73
7.28
8.36
8.79
8.85
9.06
0.71
3.23%
3.86%
—
1.09
FCF per shareNT$
2.94
2.70
2.65
2.55
2.68
2.68
2.56
2.53
2.43
2.65
4.60
(0.18%)
(0.64%)
—
2.12
Dividend per shNT$
3.91
3.67
3.45
3.21
3.48
3.06
3.30
3.26
3.59
3.15
4.11
(2.00%)
(3.46%)
—
10.07
Div yield (avg)%
18.21
17.89
17.48
15.88
13.31
11.79
10.41
12.86
12.07
13.01
7.98
12.07
13.16
41
21.69
Payout ratio%
22.21
21.96
19.66
19.86
17.92
15.99
16.57
19.40
18.15
17.04
14.79
17.04
18.77
55
85.45
Shares (diluted)M
119.3
137.9
149.1
146.3
149.7
160.3
178.0
202.1
235.4
261.0
82.33
11.77%
8.28%
71
8.60
Buyback yield%
9.70
10.48
13.31
15.02
13.77
13.89
12.45
12.32
12.73
9.73
27.07
12.45
12.59
14
1.705
D/E ratiox
1.366
1.365
1.291
1.211
1.290
1.345
1.307
1.464
1.511
1.601
0.991
1.464
1.355
52
1.143
Enterprise valueNT$B
0.772
0.763
0.903
1.059
1.151
1.148
1.239
1.462
1.540
1.512
0.664
5.60%
7.90%
20
0.723
LT debtNT$B
1.855
2.183
2.421
2.619
2.619
2.647
3.118
3.179
3.436
3.440
1.121
5.61%
7.53%
22
Cost of revenue
6.73%
1.02×
Operating expenses
5.94%
0.95×
Cash and investments
17.91%