1.856
RevenueNT$B
1.493
1.580
1.668
1.825
1.993
2.174
2.400
2.546
2.770
3.001
1.928
8.52%
8.30%
61
28.48
Revenue growth%
27.73
29.32
26.95
26.95
28.71
28.78
29.44
31.50
30.85
32.69
8.32
30.85
29.05
57
4.67
Gross margin%
17.94
16.09
13.26
15.79
15.46
15.17
12.36
11.50
9.33
8.26
12.61
11.50
14.21
68
7.53
Operating margin%
23.37
26.16
24.45
23.88
26.56
24.28
23.50
24.28
26.55
25.02
22.22
24.28
24.36
91
18.15
Net margin%
8.08
9.39
10.39
8.22
8.67
5.89
7.07
7.99
9.28
9.41
27.38
7.99
8.45
60
6.506
P/E ratio (avg)x
47.56
48.96
55.49
50.66
53.49
60.21
56.54
60.08
68.02
69.76
35.81
60.21
56.02
80
22.49
EV/EBITx
15.62
16.85
16.71
16.73
14.55
12.67
13.67
14.28
13.60
12.26
11.84
13.60
14.41
35
2.50
FCF yield (avg)%
25.47
23.21
23.86
22.48
22.58
23.44
21.60
20.43
21.10
21.41
4.82
21.41
22.53
75
23.63
FCF margin%
15.25
16.38
19.03
17.32
16.82
18.70
16.06
16.45
15.15
13.28
22.86
16.06
16.42
92
0.630
FCF / Net incomex
1.817
2.055
2.271
2.538
2.532
2.901
3.169
3.005
3.111
3.422
0.445
3.111
2.720
39
2.95
ROIC%
13.65
14.29
15.80
16.38
18.66
16.61
14.40
16.69
18.46
18.39
10.96
16.69
16.50
35
18.89
Return on equity%
19.05
18.05
19.42
18.00
20.68
18.13
17.71
20.13
17.57
16.74
14.06
17.71
18.09
82
7.58
Return on assets%
25.52
25.28
24.23
23.35
23.51
21.47
22.76
25.24
23.97
25.20
22.76
23.97
24.10
23
3.63
EPSNT$
23.34
23.47
23.92
24.00
24.09
27.17
29.53
31.92
33.15
32.21
3.93
5.98%
4.02%
—
11.21
EPS growth%
20.74
18.65
20.39
19.88
17.36
18.87
18.54
19.65
17.70
15.68
7.38
18.54
18.76
35
7.79
Bookvalue per shNT$
28.24
30.31
28.06
27.41
27.50
30.95
30.21
33.67
31.88
28.77
21.68
0.91%
1.12%
—
11.54
FCF per shareNT$
11.93
10.15
9.22
8.46
7.42
7.75
7.47
7.18
6.90
6.47
3.76
(2.68%)
(6.66%)
—
19.47
Dividend per shNT$
23.83
25.46
22.64
24.73
22.38
23.38
21.44
21.79
21.21
20.10
12.35
(2.12%)
(1.18%)
—
25.05
Div yield (avg)%
24.69
27.05
28.92
29.61
30.15
27.81
26.26
23.46
21.91
19.85
26.56
23.46
26.66
59
26.50
Payout ratio%
28.08
30.99
28.72
31.60
30.26
31.41
28.96
28.32
28.45
29.80
17.07
28.96
29.38
19
88.69
Shares (diluted)M
94.06
105.5
102.9
113.8
129.0
142.0
130.2
121.1
121.3
121.2
93.33
(1.25%)
2.31%
14
14.00
Buyback yield%
2.39
2.42
1.66
1.24
0.40
1.80
0.40
0.83
1.63
1.44
3.48
1.44
1.53
57
0.651
D/E ratiox
0.823
0.893
0.785
0.714
0.777
0.786
0.839
0.806
0.814
0.870
0.498
0.814
0.810
28
2.381
Enterprise valueNT$B
1.466
1.437
1.488
1.416
1.330
1.146
1.016
1.023
0.920
1.005
1.492
(5.45%)
(3.66%)
77
1.205
LT debtNT$B
2.629
2.391
2.163
2.032
2.009
1.852
2.055
2.092
1.889
1.848
1.366
(1.66%)
(2.39%)
84
Cost of revenue
8.10%
0.98×
Operating expenses
9.36%
1.10×
Cash and investments
14.30%