0.671
RevenueNT$B
1.585
1.703
1.789
1.913
2.059
2.216
2.415
2.542
2.759
2.990
0.697
7.75%
7.49%
76
8.94
Revenue growth%
1.41
0.59
3.20
4.05
3.57
1.11
2.93
4.85
2.54
1.82
24.63
2.54
2.74
37
9.87
Gross margin%
26.54
29.11
29.58
28.74
29.76
30.14
28.30
29.55
32.48
31.35
7.54
30.14
29.56
74
7.62
Operating margin%
8.61
10.85
9.16
11.95
14.54
16.85
16.44
18.00
19.05
17.19
26.09
17.19
15.49
71
24.25
Net margin%
0.40
2.96
1.44
0.76
1.33
0.40
2.68
2.04
2.21
4.80
10.23
2.21
1.74
68
9.996
P/E ratio (avg)x
27.63
32.67
34.41
39.42
45.94
55.08
64.78
68.91
71.87
87.31
15.01
68.91
50.51
63
19.94
EV/EBITx
31.52
30.98
30.41
32.39
28.86
30.34
30.20
27.83
28.77
25.18
11.78
28.77
30.27
50
4.33
FCF yield (avg)%
8.73
6.50
9.21
10.38
12.88
15.24
16.87
16.23
16.80
19.12
21.43
16.80
14.06
83
4.02
FCF margin%
23.29
23.20
24.25
26.83
25.27
25.58
23.68
20.96
21.01
18.86
16.62
21.01
23.48
12
1.316
FCF / Net incomex
1.123
1.166
1.086
1.181
1.097
1.217
1.347
1.280
1.160
1.123
1.550
1.217
1.163
73
28.56
ROIC%
25.91
24.73
23.61
24.72
24.97
25.03
27.16
25.12
22.20
22.04
29.88
25.03
24.85
89
23.78
Return on equity%
7.22
5.90
7.10
5.93
4.26
4.39
4.57
2.68
4.60
2.46
25.39
4.39
4.58
80
6.85
Return on assets%
3.63
4.96
4.13
1.59
0.40
0.40
1.99
1.92
2.83
4.13
25.98
1.99
2.41
46
21.65
EPSNT$
52.84
56.45
51.47
46.13
42.23
41.77
39.21
40.51
40.06
39.65
23.21
(1.25%)
(2.52%)
—
10.29
EPS growth%
0.40
1.11
3.29
4.05
3.61
5.91
6.74
4.49
6.05
8.03
28.31
6.05
4.27
25
52.80
Bookvalue per shNT$
28.82
27.47
23.75
24.46
23.73
25.84
26.79
27.72
26.17
23.72
21.80
(0.01%)
(1.35%)
—
40.01
FCF per shareNT$
48.87
49.25
54.09
52.68
50.80
56.86
56.98
56.91
52.83
48.48
27.80
(0.93%)
0.45%
—
21.57
Dividend per shNT$
69.88
64.11
63.98
67.51
63.49
60.29
59.42
59.77
55.08
48.71
61.53
(5.16%)
(3.93%)
—
17.85
Div yield (avg)%
22.93
21.40
19.42
20.01
21.38
22.89
21.97
22.54
25.00
27.51
15.24
22.89
22.25
37
26.79
Payout ratio%
0.43
1.90
2.52
5.14
5.16
6.16
8.23
9.32
10.55
12.21
2.61
9.32
5.66
34
64.03
Shares (diluted)M
65.85
58.49
51.88
52.96
48.03
44.51
46.18
41.65
39.64
41.89
61.14
(2.70%)
(3.61%)
13
8.37
Buyback yield%
10.67
13.17
15.66
14.74
17.71
20.05
18.35
17.61
16.08
16.41
15.65
17.61
16.25
38
1.063
D/E ratiox
0.770
0.726
0.762
0.806
0.844
0.987
0.993
1.014
0.962
0.948
1.086
0.987
0.896
54
2.743
Enterprise valueNT$B
2.745
2.598
2.523
2.903
3.064
3.116
2.991
3.105
2.953
2.798
1.247
(1.80%)
(0.17%)
90
2.335
LT debtNT$B
2.277
2.448
2.591
2.435
2.217
2.235
2.288
2.441
2.540
2.866
0.450
5.27%
2.02%
63
Cost of revenue
7.69%
1.02×
Operating expenses
7.03%
0.96×
Cash and investments
14.20%