1.326
RevenueNT$B
11.45
11.75
12.12
12.10
12.01
12.26
12.16
12.29
12.63
12.78
1.353
1.25%
1.05%
57
21.02
Revenue growth%
22.21
20.50
21.03
22.58
23.34
22.70
21.45
22.74
21.89
23.63
13.86
22.70
22.39
73
13.17
Gross margin%
22.27
24.56
25.71
24.59
26.30
29.29
28.15
26.84
27.00
27.98
10.09
27.98
26.57
43
20.15
Operating margin%
17.64
20.50
20.32
17.52
17.58
17.75
17.16
17.31
16.73
14.41
15.86
17.16
17.55
66
15.63
Net margin%
28.56
29.40
27.85
25.74
23.75
24.16
26.04
26.48
28.66
31.43
3.69
26.48
27.16
65
20.70
P/E ratio (avg)x
16.91
16.86
14.97
14.51
15.75
15.00
15.34
15.95
16.92
18.53
17.24
15.95
15.85
20
22.12
EV/EBITx
16.85
18.09
17.62
18.85
21.43
24.51
28.36
29.06
34.04
34.77
14.36
29.06
22.97
14
21.73
FCF yield (avg)%
26.17
23.19
22.28
22.81
23.86
25.53
26.23
25.52
25.91
24.25
19.65
25.53
24.88
79
3.47
FCF margin%
19.30
19.79
21.65
18.94
16.67
18.23
20.20
20.78
19.63
20.50
14.26
20.20
19.71
44
0.647
FCF / Net incomex
0.278
0.260
0.295
0.291
0.262
0.291
0.317
0.359
0.326
0.362
0.811
0.326
0.293
54
27.32
ROIC%
22.85
20.11
19.77
17.17
16.95
19.40
20.40
19.20
20.34
20.45
3.04
20.34
19.94
30
12.32
Return on equity%
3.09
1.60
0.84
3.20
5.62
7.40
6.00
4.06
4.05
6.61
3.88
6.00
4.06
28
20.80
Return on assets%
9.47
11.39
8.57
9.79
10.81
10.76
8.11
5.96
6.61
8.00
6.05
8.00
9.02
43
4.53
EPSNT$
8.64
8.92
8.22
8.37
8.45
9.12
9.37
10.38
11.47
12.09
4.74
7.41%
3.60%
—
2.07
EPS growth%
13.17
11.80
13.66
13.08
11.56
12.60
9.86
10.26
7.94
9.19
16.95
9.86
11.68
66
4.44
Bookvalue per shNT$
7.59
7.69
8.40
9.12
9.39
10.69
12.27
11.96
14.12
16.02
3.27
11.27%
9.65%
—
7.53
FCF per shareNT$
2.33
2.34
2.14
2.08
1.84
1.61
1.71
1.55
1.37
1.33
3.28
(6.24%)
(5.48%)
—
4.34
Dividend per shNT$
7.28
8.60
8.94
9.43
9.29
10.89
10.87
10.84
11.44
13.41
6.27
7.62%
7.18%
—
2.83
Div yield (avg)%
17.99
18.87
17.32
17.34
16.91
16.76
13.79
14.86
15.12
14.18
24.50
14.86
16.84
53
5.57
Payout ratio%
11.18
8.69
11.42
12.74
10.96
12.56
14.82
15.56
16.57
17.77
12.69
15.56
12.65
14
572.9
Shares (diluted)M
439.9
429.0
410.3
379.7
325.0
318.1
334.0
354.3
331.6
311.4
576.6
(0.85%)
(4.36%)
46
14.14
Buyback yield%
17.28
20.05
22.70
23.79
22.56
22.09
24.58
23.62
23.24
24.62
22.75
23.62
22.97
91
0.203
D/E ratiox
1.709
1.898
2.136
1.995
1.924
2.017
1.909
2.035
1.967
2.172
1.270
2.017
1.981
63
1.423
Enterprise valueNT$B
2.343
2.033
1.953
1.984
2.140
1.916
1.714
1.528
1.461
1.507
2.312
(6.77%)
(5.30%)
14
4.205
LT debtNT$B
9.908
11.30
10.72
10.07
9.896
11.14
12.37
13.13
13.36
13.95
0.521
7.11%
2.94%
67
Cost of revenue
0.99%
0.99×
Operating expenses
1.44%
1.04×
Cash and investments
14.87%