4.066
RevenueNT$B
2.319
2.439
2.633
2.803
2.992
3.214
3.341
3.492
3.754
3.908
4.301
5.49%
6.07%
38
27.94
Revenue growth%
15.49
17.93
15.76
17.59
18.87
19.65
22.52
20.49
19.56
21.85
14.86
20.49
19.22
30
6.28
Gross margin%
21.96
19.71
17.44
15.39
12.53
12.72
11.78
13.97
16.81
19.70
21.04
13.97
16.10
83
12.13
Operating margin%
17.65
16.46
14.85
12.23
12.07
14.79
15.27
15.67
16.18
15.60
27.82
15.60
15.43
27
13.94
Net margin%
5.47
4.27
2.38
2.39
2.08
2.71
5.29
5.30
7.84
10.11
13.66
5.30
4.78
31
21.72
P/E ratio (avg)x
35.03
33.79
35.62
36.78
40.13
35.18
35.38
33.08
29.30
31.48
32.59
33.08
35.11
68
12.64
EV/EBITx
44.34
45.83
42.47
45.62
45.41
45.46
47.02
43.80
45.50
44.33
28.90
45.46
45.43
58
24.62
FCF yield (avg)%
17.01
14.30
12.15
12.33
11.15
11.93
14.19
16.42
14.97
15.11
21.75
14.97
14.25
46
15.74
FCF margin%
23.86
23.70
24.40
25.06
25.42
23.57
25.68
23.28
24.41
24.10
18.31
24.10
24.25
72
0.244
FCF / Net incomex
1.418
1.669
1.915
1.850
1.817
2.181
2.366
2.376
2.718
2.784
0.645
2.376
2.048
74
22.46
ROIC%
30.27
31.37
32.59
33.98
31.90
29.00
31.90
33.05
31.04
30.72
26.09
31.04
31.64
84
15.03
Return on equity%
35.56
34.39
36.19
34.23
33.01
32.61
31.22
29.25
30.48
27.63
12.85
30.48
32.81
58
24.55
Return on assets%
15.78
15.75
17.09
15.30
18.13
17.08
19.66
22.29
22.18
19.81
8.52
19.81
17.61
6
12.20
EPSNT$
53.40
62.08
73.34
80.22
93.36
111.38
129.57
147.28
170.06
167.75
12.96
12.43%
13.74%
—
12.03
EPS growth%
9.78
11.27
11.42
13.42
15.95
15.72
17.51
18.49
21.19
19.98
19.67
18.49
15.84
77
32.22
Bookvalue per shNT$
23.94
26.18
27.51
27.18
29.99
35.32
41.55
49.54
55.94
65.49
10.22
16.90%
11.75%
—
18.80
FCF per shareNT$
18.14
16.80
17.52
17.49
17.47
15.72
15.83
17.27
15.99
15.65
24.46
(2.18%)
(2.43%)
—
27.94
Dividend per shNT$
20.03
20.40
20.91
21.76
22.51
20.06
18.96
19.78
18.01
15.56
35.95
(7.13%)
(3.92%)
—
6.45
Div yield (avg)%
27.48
26.88
29.07
28.16
29.75
32.29
31.20
32.97
30.58
30.03
24.58
31.20
29.89
49
24.11
Payout ratio%
24.81
26.21
23.57
23.98
25.32
22.35
20.43
19.78
18.46
16.77
18.79
19.78
22.96
17
68.41
Shares (diluted)M
54.75
55.87
56.09
49.08
53.33
50.01
53.80
52.40
55.36
55.56
67.56
0.82%
0.72%
86
10.84
Buyback yield%
20.10
20.22
17.45
19.43
20.22
18.80
21.45
21.54
24.24
27.23
21.77
21.54
20.22
14
0.646
D/E ratiox
0.417
0.441
0.400
0.364
0.343
0.312
0.335
0.315
0.338
0.317
0.781
0.317
0.340
69
3.411
Enterprise valueNT$B
4.335
4.077
3.954
4.543
4.454
4.149
3.823
3.680
3.672
3.548
2.241
(4.44%)
(1.71%)
54
0.615
LT debtNT$B
2.855
2.890
3.117
3.452
3.358
3.514
3.539
3.274
3.435
3.265
3.795
(0.56%)
1.48%
10
Cost of revenue
6.04%
1.00×
Operating expenses
6.02%
1.00×
Goodwill & intangibles
16.13%
Cash and investments
14.84%