17.07
RevenueNT$B
16.67
17.21
17.50
18.19
18.80
19.36
19.28
19.82
20.06
20.25
18.97
1.50%
1.95%
10
6.76
Revenue growth%
8.74
11.46
11.22
8.79
8.05
5.30
3.52
2.86
2.14
3.09
2.11
3.09
6.67
41
12.11
Gross margin%
23.20
21.55
22.42
21.47
18.64
15.86
14.28
15.14
16.87
19.70
24.93
15.86
19.17
66
10.11
Operating margin%
29.50
29.64
30.71
31.76
29.34
28.59
28.76
31.35
31.17
30.06
12.19
30.06
29.85
85
6.83
Net margin%
14.18
11.51
10.36
10.14
11.96
14.35
16.85
16.20
16.53
16.73
11.00
16.53
14.26
74
27.07
P/E ratio (avg)x
21.16
23.24
22.43
25.19
26.55
28.88
27.47
26.10
29.56
31.05
36.46
28.88
26.33
29
10.76
EV/EBITx
36.16
36.19
40.99
41.58
47.43
52.99
60.52
61.26
69.50
78.35
11.59
61.26
50.21
71
17.03
FCF yield (avg)%
20.66
20.63
22.74
19.86
20.84
18.52
17.72
17.65
17.73
17.54
12.59
17.72
19.19
76
4.25
FCF margin%
3.58
5.42
7.65
8.75
10.56
8.80
8.43
5.50
3.71
1.49
15.85
5.50
6.57
44
1.437
FCF / Net incomex
0.241
0.240
0.268
0.241
0.249
0.249
0.279
0.282
0.303
0.284
1.658
0.282
0.259
15
6.80
ROIC%
2.03
0.40
2.62
0.89
1.49
0.40
0.40
1.23
2.26
0.90
11.89
0.90
1.06
78
19.32
Return on equity%
17.49
17.39
19.62
22.11
22.27
20.78
22.05
22.21
20.96
22.40
17.22
22.05
21.50
20
21.79
Return on assets%
15.22
14.02
11.02
13.73
12.41
10.97
11.12
10.95
11.20
13.90
21.51
11.12
11.80
81
19.83
EPSNT$
9.81
9.39
11.00
12.54
13.05
13.32
13.00
14.92
17.20
20.06
20.83
8.97%
7.04%
—
14.42
EPS growth%
21.08
21.24
19.53
19.93
22.74
20.91
20.97
21.85
20.67
18.14
15.82
20.91
20.94
22
3.76
Bookvalue per shNT$
14.26
15.56
17.02
19.13
20.56
22.06
25.20
28.58
32.42
37.54
3.27
12.79%
10.96%
—
6.99
FCF per shareNT$
22.71
21.55
20.68
20.53
21.12
19.96
22.11
20.85
20.89
19.58
16.35
(1.50%)
(0.97%)
—
21.06
Dividend per shNT$
6.59
6.50
6.92
7.15
7.31
7.75
7.78
8.44
7.98
9.01
10.13
4.28%
3.36%
—
10.95
Div yield (avg)%
12.21
10.36
11.75
13.38
15.10
13.78
14.19
13.76
13.07
10.93
3.50
13.76
13.23
83
19.90
Payout ratio%
3.47
6.16
8.79
11.36
8.48
9.86
11.94
12.93
14.16
16.55
15.57
12.93
10.61
13
488.0
Shares (diluted)M
438.4
444.1
431.9
369.1
389.7
389.5
386.8
352.2
381.9
337.3
483.1
(2.85%)
(2.74%)
85
6.74
Buyback yield%
2.28
4.23
2.12
0.72
0.40
0.40
0.40
0.40
0.40
2.65
10.28
0.40
0.56
68
1.344
D/E ratiox
0.090
0.080
0.085
0.081
0.082
0.091
0.093
0.084
0.089
0.087
1.783
0.089
0.086
35
1.677
Enterprise valueNT$B
19.32
18.46
18.23
17.84
19.08
16.63
17.57
17.31
16.19
15.60
6.537
(3.95%)
(1.40%)
83
20.71
LT debtNT$B
3.430
3.708
3.650
3.601
3.872
3.807
4.013
4.247
3.930
3.561
8.503
(1.66%)
(1.00%)
12
Cost of revenue
2.01%
1.01×
Operating expenses
1.57%
0.96×
Goodwill & intangibles
17.38%
Cash and investments
14.76%