0.161
RevenueNT$B
1.288
1.314
1.316
1.372
1.421
1.470
1.514
1.514
1.555
1.555
0.171
1.83%
2.27%
69
17.92
Revenue growth%
22.26
22.56
19.93
20.95
21.57
21.54
23.26
23.14
22.68
24.90
25.53
23.14
22.41
84
23.83
Gross margin%
18.67
19.22
16.25
15.54
13.60
11.55
9.12
10.38
9.61
9.79
15.09
9.79
12.58
19
12.58
Operating margin%
10.21
10.94
10.19
12.34
11.69
11.78
12.36
14.64
13.82
14.99
9.73
13.82
12.06
82
16.07
Net margin%
24.64
26.83
29.82
26.97
26.73
24.82
24.02
25.71
27.53
25.81
15.94
25.71
26.27
34
23.36
P/E ratio (avg)x
7.515
7.448
6.650
6.692
7.071
6.645
6.291
6.755
6.113
6.056
35.79
6.291
6.671
33
7.177
EV/EBITx
20.42
20.67
21.68
22.15
23.32
25.88
30.75
34.74
34.90
37.77
12.55
34.74
24.60
45
10.26
FCF yield (avg)%
21.48
18.90
20.09
19.19
20.36
18.30
21.26
23.28
23.28
21.22
18.63
21.26
20.79
56
29.41
FCF margin%
30.68
30.87
28.32
26.28
24.73
21.74
20.79
21.78
19.29
19.22
19.50
20.79
23.25
77
0.336
FCF / Net incomex
0.936
0.900
0.844
0.877
0.966
1.084
1.114
1.071
1.236
1.154
0.836
1.114
1.018
48
8.38
ROIC%
23.87
25.53
27.78
29.16
30.89
32.85
33.78
32.55
34.45
34.07
25.47
33.78
31.72
11
5.67
Return on equity%
21.27
19.08
19.92
18.86
17.54
15.63
14.25
16.84
17.92
20.80
3.54
16.84
18.39
60
11.20
Return on assets%
22.07
22.94
23.34
22.28
24.03
21.94
20.03
22.25
25.24
27.77
23.06
22.25
22.61
57
3.62
EPSNT$
7.42
8.22
9.45
11.12
12.22
12.73
12.36
13.30
15.48
15.83
3.98
5.32%
8.92%
—
5.35
EPS growth%
15.50
16.43
14.84
15.45
15.29
18.18
20.97
19.66
18.71
17.11
12.79
18.71
16.77
57
1.74
Bookvalue per shNT$
2.51
2.70
2.62
2.74
2.99
3.19
3.04
3.53
4.04
4.58
3.26
8.90%
7.95%
—
0.89
FCF per shareNT$
1.92
2.07
1.82
1.96
1.90
1.73
1.73
1.86
1.63
1.69
6.11
(2.33%)
(1.23%)
—
5.25
Dividend per shNT$
4.46
4.38
4.56
3.92
4.09
3.49
3.11
2.94
2.94
2.96
3.15
(6.22%)
(4.13%)
—
17.06
Div yield (avg)%
14.07
14.94
17.05
19.79
17.13
16.97
16.66
17.08
15.79
13.79
23.10
16.66
16.81
73
26.88
Payout ratio%
25.50
26.67
26.83
24.95
26.64
28.35
30.27
28.27
31.15
29.09
19.14
29.09
27.55
10
142.5
Shares (diluted)M
165.8
169.6
148.9
132.6
138.9
124.5
108.1
112.1
110.7
102.6
136.1
(5.87%)
(3.75%)
63
20.72
Buyback yield%
12.68
11.03
8.34
10.78
8.34
11.17
10.57
13.46
13.20
15.33
29.47
13.20
11.10
65
0.906
D/E ratiox
0.816
0.819
0.725
0.792
0.741
0.798
0.821
0.858
0.846
0.926
1.475
0.846
0.817
57
0.085
Enterprise valueNT$B
1.276
1.450
1.668
1.735
1.787
1.796
1.857
1.950
2.261
2.410
0.336
6.17%
8.22%
94
372.0
LT debtNT$M
220.2
196.4
175.1
162.2
143.9
138.4
131.9
146.5
131.3
137.8
663.0
(0.85%)
(5.70%)
91
Cost of revenue
2.26%
1.00×
Operating expenses
2.25%
1.00×
Cash and investments
17.37%