4.032
RevenueNT$B
2.598
2.840
3.050
3.330
3.587
3.807
4.064
4.394
4.615
4.843
4.119
6.19%
7.01%
75
21.92
Revenue growth%
30.95
31.12
28.89
31.62
33.95
33.32
30.59
33.44
35.41
36.56
3.16
33.44
32.47
81
16.76
Gross margin%
11.74
10.59
12.76
14.16
14.14
11.46
8.77
10.49
7.79
5.27
23.43
8.77
11.03
37
20.82
Operating margin%
5.06
5.60
3.13
1.02
0.40
1.58
0.40
0.40
0.40
0.40
25.05
0.40
0.71
13
28.89
Net margin%
31.62
33.88
33.80
34.68
37.11
35.36
35.00
36.09
37.32
37.54
9.10
36.09
35.18
42
23.87
P/E ratio (avg)x
37.35
43.98
43.85
45.79
48.62
53.44
56.11
55.07
58.20
70.21
20.42
56.11
51.03
85
37.22
EV/EBITx
6.920
7.221
6.729
7.012
6.790
7.110
6.970
6.759
7.373
6.957
7.255
6.970
6.963
69
2.74
FCF yield (avg)%
29.57
28.38
25.92
24.29
27.14
26.28
27.29
29.13
27.01
28.29
4.69
27.29
27.22
20
18.22
FCF margin%
34.18
37.10
38.51
41.40
42.97
41.85
39.86
37.35
35.54
37.55
14.52
37.55
38.03
23
0.781
FCF / Net incomex
1.362
1.299
1.328
1.368
1.183
1.028
1.005
0.993
0.984
1.010
0.530
1.005
1.106
44
23.11
ROIC%
21.79
19.42
18.21
19.47
20.93
18.61
19.63
19.12
18.71
15.83
3.79
18.71
19.27
81
29.86
Return on equity%
27.50
26.28
27.99
29.39
28.55
27.27
29.86
32.35
34.58
36.82
28.12
32.35
28.97
65
14.36
Return on assets%
13.38
12.07
13.75
11.32
9.63
8.02
6.42
3.72
3.42
1.51
29.72
3.72
8.82
44
2.23
EPSNT$
1.43
1.43
1.58
1.56
1.73
1.66
1.82
1.91
2.15
2.11
2.39
4.05%
3.80%
—
16.33
EPS growth%
17.57
19.14
20.46
21.00
20.62
23.18
20.66
22.02
21.36
23.78
3.68
22.02
20.83
90
1.08
Bookvalue per shNT$
0.77
0.76
0.78
0.72
0.67
0.63
0.67
0.69
0.72
0.80
2.33
3.73%
(0.09%)
—
1.58
FCF per shareNT$
1.32
1.45
1.35
1.54
1.61
1.82
1.79
1.97
2.10
2.42
1.84
8.56%
7.20%
—
2.77
Dividend per shNT$
2.97
3.27
3.27
3.81
4.21
4.71
4.65
4.43
4.86
4.71
2.03
2.26%
5.39%
—
23.86
Div yield (avg)%
28.12
26.75
28.69
28.63
27.49
27.98
28.53
31.22
30.97
28.92
2.78
28.92
28.58
32
19.20
Payout ratio%
15.99
17.59
16.06
16.83
18.63
17.38
19.72
22.50
22.64
19.81
6.24
19.81
18.11
42
503.3
Shares (diluted)M
599.5
690.5
789.0
753.9
715.5
691.1
743.6
781.0
863.8
852.9
498.1
3.58%
3.30%
34
26.52
Buyback yield%
21.20
23.62
24.00
23.95
26.01
28.53
29.60
31.26
29.12
31.70
19.87
29.60
27.27
73
0.543
D/E ratiox
1.323
1.300
1.303
1.338
1.283
1.318
1.151
1.103
1.087
1.178
1.235
1.151
1.291
66
4.038
Enterprise valueNT$B
2.048
2.225
2.409
2.681
2.716
2.930
2.867
3.175
3.523
3.693
3.127
6.34%
6.92%
37
3.703
LT debtNT$B
3.307
3.221
3.140
3.266
3.132
3.435
3.542
3.686
3.367
3.151
2.328
0.13%
0.51%
54
Cost of revenue
7.01%
1.00×
Operating expenses
7.51%
1.05×
Cash and investments
19.82%