0.872
RevenueNT$B
0.864
0.937
1.014
1.072
1.155
1.264
1.354
1.450
1.541
1.644
0.941
7.32%
7.25%
73
12.58
Revenue growth%
2.12
4.37
6.03
7.38
6.19
3.39
2.31
2.18
0.44
2.44
26.93
2.31
2.92
82
20.58
Gross margin%
25.89
27.54
26.43
25.13
28.13
30.81
31.35
30.41
30.87
33.57
7.02
30.87
29.27
38
25.90
Operating margin%
13.76
11.63
11.73
10.37
11.60
11.78
13.20
11.67
14.38
15.04
14.73
13.20
11.75
93
6.65
Net margin%
14.96
12.50
13.97
15.75
18.21
16.05
17.78
20.43
18.16
19.27
17.63
18.16
16.91
56
24.54
P/E ratio (avg)x
23.35
25.19
24.17
23.46
26.70
26.85
28.02
29.88
31.12
34.34
26.47
29.88
26.78
49
18.94
EV/EBITx
30.94
29.09
30.71
31.45
32.91
31.01
28.08
27.78
26.74
28.99
29.12
28.08
29.90
55
11.17
FCF yield (avg)%
15.09
16.50
17.73
17.78
18.53
19.30
21.49
18.59
20.15
19.58
4.15
19.58
18.56
46
13.40
FCF margin%
37.37
38.62
39.45
39.19
38.58
36.91
34.14
31.31
33.99
36.01
11.78
34.14
37.14
8
1.221
FCF / Net incomex
0.575
0.586
0.585
0.661
0.733
0.778
0.759
0.791
0.805
0.834
0.708
0.791
0.746
25
24.21
ROIC%
9.89
10.17
11.98
12.95
15.39
13.12
12.02
10.47
12.08
12.29
8.81
12.08
12.05
85
11.47
Return on equity%
25.77
27.74
26.70
24.20
24.50
24.07
22.48
25.37
22.59
25.51
25.05
24.07
24.94
12
10.66
Return on assets%
18.87
21.43
21.50
23.87
24.06
23.96
22.62
22.58
23.66
20.71
5.71
22.62
22.60
78
0.75
EPSNT$
3.82
3.47
3.55
3.47
3.36
3.33
2.87
3.07
2.94
3.12
0.81
(1.44%)
(2.57%)
—
5.55
EPS growth%
32.99
35.20
32.32
30.94
29.97
31.00
28.31
25.39
25.12
26.59
29.68
26.59
30.45
87
1.83
Bookvalue per shNT$
3.69
4.12
4.71
4.43
4.42
4.64
4.82
5.40
5.31
5.75
2.81
5.42%
4.38%
—
3.41
FCF per shareNT$
3.74
3.87
3.90
4.25
4.46
4.62
5.36
5.31
6.15
6.23
3.30
6.90%
6.40%
—
3.55
Dividend per shNT$
2.89
2.72
2.71
2.53
2.14
1.85
1.68
1.56
1.42
1.39
1.21
(8.31%)
(6.60%)
—
3.67
Div yield (avg)%
10.16
10.86
9.44
11.26
8.73
7.02
4.49
2.76
3.81
1.62
17.40
3.81
7.87
71
8.30
Payout ratio%
3.66
2.59
0.40
2.66
2.47
2.58
4.99
3.85
6.28
6.00
24.80
4.99
3.16
93
123.2
Shares (diluted)M
121.3
125.7
133.4
137.7
141.9
128.5
122.7
130.5
140.7
124.7
121.9
(2.54%)
1.03%
42
8.42
Buyback yield%
25.26
23.78
26.00
28.35
27.62
28.70
27.14
26.93
29.56
29.34
27.15
28.70
27.38
25
0.664
D/E ratiox
0.726
0.775
0.766
0.803
0.715
0.659
0.591
0.634
0.645
0.615
0.403
0.634
0.687
59
509.5
Enterprise valueNT$M
332.0
319.9
297.2
277.9
266.2
272.5
235.4
240.4
233.6
232.4
383.5
(2.68%)
(3.04%)
42
0.958
LT debtNT$B
0.689
0.779
0.905
0.961
1.030
1.247
1.428
1.723
1.762
2.048
0.595
14.73%
11.30%
42
Cost of revenue
7.45%
1.02×
Operating expenses
6.83%
0.96×
Goodwill & intangibles
20.21%
Cash and investments
13.34%