11.37
RevenueNT$B
31.13
32.09
33.33
34.18
35.08
36.99
39.55
42.15
44.13
46.58
12.37
5.83%
4.72%
78
3.88
Revenue growth%
1.45
2.38
2.82
0.84
3.31
5.55
6.39
7.29
8.13
7.11
6.61
7.11
4.43
46
23.62
Gross margin%
6.08
4.32
1.81
1.19
3.10
0.40
1.80
4.08
3.29
2.03
26.18
2.03
2.56
20
12.22
Operating margin%
28.26
28.75
27.58
28.18
27.44
29.80
28.13
27.70
26.86
29.37
10.50
28.13
28.16
85
10.89
Net margin%
4.47
5.99
3.48
1.03
2.92
0.98
2.80
3.09
1.14
1.79
13.04
1.79
2.86
20
29.60
P/E ratio (avg)x
23.66
25.14
28.88
32.50
33.24
34.17
36.49
43.08
46.75
53.54
36.64
43.08
33.70
60
14.91
EV/EBITx
14.41
16.33
19.10
22.03
21.61
22.36
25.32
28.31
29.93
32.41
22.36
28.31
22.20
81
9.92
FCF yield (avg)%
19.47
18.84
20.65
18.65
16.06
15.98
17.20
15.44
15.10
16.00
19.13
15.98
16.63
40
19.00
FCF margin%
25.46
27.52
28.87
30.06
32.80
30.11
29.26
27.33
26.48
27.81
5.22
27.81
28.34
45
0.125
FCF / Net incomex
2.132
2.076
1.958
2.237
2.419
2.392
2.740
3.153
2.944
2.839
0.135
2.839
2.406
62
9.97
ROIC%
13.50
15.82
13.20
15.42
16.98
17.83
20.24
21.09
19.45
17.22
26.68
19.45
17.10
84
19.28
Return on equity%
10.51
8.17
9.47
11.15
9.47
7.10
5.05
6.63
3.78
1.03
24.94
5.05
7.64
25
10.82
Return on assets%
23.60
26.33
29.19
28.60
25.74
27.99
28.84
28.16
30.01
29.04
11.83
28.84
28.38
7
76.77
EPSNT$
76.16
82.62
95.23
106.74
103.52
121.12
139.31
141.01
134.27
152.61
82.40
8.07%
7.89%
—
15.63
EPS growth%
12.40
15.39
13.18
12.67
10.52
9.62
7.25
6.87
6.67
5.71
5.13
6.87
10.07
17
56.54
Bookvalue per shNT$
124.78
143.74
168.15
166.49
181.68
212.68
201.93
210.53
248.80
250.66
49.79
6.65%
8.92%
—
75.20
FCF per shareNT$
19.99
21.57
22.75
25.79
25.82
27.66
26.10
27.52
30.69
28.94
44.96
2.31%
4.19%
—
37.44
Dividend per shNT$
83.66
90.21
83.66
92.86
91.55
86.88
98.81
113.70
112.21
105.86
34.40
2.95%
3.28%
—
18.45
Div yield (avg)%
25.40
25.28
24.17
22.60
21.42
23.64
25.78
23.94
23.66
25.85
7.45
23.94
24.05
76
9.19
Payout ratio%
36.61
34.67
33.22
31.11
33.12
30.34
30.38
30.46
29.75
31.76
29.88
30.38
31.43
78
170.1
Shares (diluted)M
242.4
268.6
279.9
332.7
355.5
369.5
419.7
471.9
460.9
468.2
165.6
5.66%
6.38%
37
19.42
Buyback yield%
22.73
24.38
26.86
27.97
28.88
27.23
29.59
31.15
29.20
27.28
11.45
29.20
27.62
13
0.288
D/E ratiox
0.450
0.450
0.457
0.501
0.507
0.475
0.493
0.573
0.619
0.678
0.538
0.573
0.497
87
15.94
Enterprise valueNT$B
7.758
8.168
8.126
8.921
9.937
9.154
9.301
10.42
9.894
9.605
25.39
(0.68%)
2.53%
93
22.25
LT debtNT$B
3.444
3.306
3.234
3.404
3.368
3.042
2.981
2.909
2.886
2.806
23.97
(3.58%)
(3.32%)
64
Cost of revenue
4.72%
1.00×
Operating expenses
5.08%
1.03×
Cash and investments
20.81%
Goodwill & intangibles
16.76%